For saleTownhouse
$337,000
9873 5th Street Ln N
Lake Elmo MN 55042
3 beds, 3 baths, 1,774 sqft
9873 5th Street Ln N is a 3 beds, 3 baths, 1,774 sqft townhouse home for sale at $337,000 in Lake Elmo MN 55042. At 20% down it rents for an estimated $3,150/mo and returns $649/mo a month at a 9.0% 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
- $649/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.5%
- Max offer
- $337,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading