For saleSingle family
$279,900
1218 4th St NW
Elk River MN 55330
4 beds, 2.5 baths, 2,194 sqft
1218 4th St NW is a 4 beds, 2.5 baths, 2,194 sqft single family home for sale at $279,900 in Elk River MN 55330. At 20% down it rents for an estimated $2,800/mo and returns $837/mo a month at a 10.1% 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
- $2,800/mo
- Monthly cash flow
- $837/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $279,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.