Pending saleSingle family
$495,000
63 Bruce Cir
Esko MN 55733
3 beds, 2 baths, 2,320 sqft
63 Bruce Cir is a 3 beds, 2 baths, 2,320 sqft single family home pending sale at $495,000 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$1,584/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
- -$1,584/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.2%
- Max offer
- $231,500
Offer ≤ $231,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading