For saleSingle family
$539,900
13361 179th Cir NW
Elk River MN 55330
5 beds, 4 baths, 4,324 sqft
13361 179th Cir NW is a 5 beds, 4 baths, 4,324 sqft single family home for sale at $539,900 in Elk River MN 55330. At 20% down it rents for an estimated $3,325/mo and returns -$529/mo a month at a 5.5% 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
- $3,325/mo
- Monthly cash flow
- -$529/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $393,000
Offer ≤ $393,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading