Pending saleSingle family
$579,900
47 Amy Ln
Esko MN 55733
5 beds, 3.5 baths, 2,558 sqft
47 Amy Ln is a 5 beds, 3.5 baths, 2,558 sqft single family home pending sale at $579,900 in Esko MN 55733. At 20% down it rents for an estimated $2,975/mo and returns -$1,165/mo a month at a 4.3% 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
- $2,975/mo
- Monthly cash flow
- -$1,165/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.1%
- Max offer
- $352,500
Offer ≤ $352,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading