For saleSingle family
$358,000
57 Bruce Cir
Esko MN 55733
3 beds, 2 baths, 2,188 sqft
57 Bruce Cir is a 3 beds, 2 baths, 2,188 sqft single family home for sale at $358,000 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$606/mo a month at a 4.6% 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
- -$606/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $231,000
Offer ≤ $231,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading