Pending saleSingle family
$499,900
41 E Stark Rd
Esko MN 55733
3 beds, 2 baths, 1,960 sqft
41 E Stark Rd is a 3 beds, 2 baths, 1,960 sqft single family home pending sale at $499,900 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$1,619/mo a month at a 2.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,950/mo
- Monthly cash flow
- -$1,619/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $231,500
Offer ≤ $231,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading