For saleSingle family
$625,000
9029 Jade Cir N
Lake Elmo MN 55042
3 beds, 3 baths, 3,186 sqft
9029 Jade Cir N is a 3 beds, 3 baths, 3,186 sqft single family home for sale at $625,000 in Lake Elmo MN 55042. At 20% down it rents for an estimated $3,150/mo and returns -$1,312/mo a month at a 4.1% 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
- -$1,312/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.6%
- Max offer
- $373,000
Offer ≤ $373,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading