Pending saleSingle family
$299,900
1 N Ridge Rd
Esko MN 55733
3 beds, 1 bath, 1,416 sqft
1 N Ridge Rd is a 3 beds, 1 bath, 1,416 sqft single family home pending sale at $299,900 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$191/mo a month at a 5.9% 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
- -$191/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $230,500
Offer ≤ $230,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading