For saleSingle family
$625,000
18379 Smith Ct NW
Elk River MN 55330
5 beds, 3.5 baths, 4,325 sqft
18379 Smith Ct NW is a 5 beds, 3.5 baths, 4,325 sqft single family home for sale at $625,000 in Elk River MN 55330. At 20% down it rents for an estimated $2,725/mo and returns -$1,737/mo a month at a 3.3% 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
- $2,725/mo
- Monthly cash flow
- -$1,737/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $323,500
Offer ≤ $323,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading