For saleSingle family
$209,900
213 N Cloquet Rd E
Esko MN 55810
2 beds, 1 bath, 912 sqft
213 N Cloquet Rd E is a 2 beds, 1 bath, 912 sqft single family home for sale at $209,900 in Esko MN 55810. At 20% down it rents for an estimated $1,500/mo and returns $2/mo a month at a 6.7% 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
- $1,500/mo
- Monthly cash flow
- $2/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.0%
- Max offer
- $177,000
Offer ≤ $177,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading