For saleTownhouse
$360,000
9799 5th Street Ln N
Lake Elmo MN 55042
3 beds, 3 baths, 1,911 sqft
9799 5th Street Ln N is a 3 beds, 3 baths, 1,911 sqft townhouse home for sale at $360,000 in Lake Elmo MN 55042. At 20% down it rents for an estimated $3,150/mo and returns $410/mo a month at a 8.0% 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
- $3,150/mo
- Monthly cash flow
- $410/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $351,000
Offer ≤ $351,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading