For saleTownhouse
$300,000
2402 Elianna Dr
Northfield MN 55057
4 beds, 2.5 baths, 1,749 sqft
2402 Elianna Dr is a 4 beds, 2.5 baths, 1,749 sqft townhouse home for sale at $300,000 in Northfield MN 55057. At 20% down it rents for an estimated $2,475/mo and returns $172/mo a month at a 7.4% 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
- $2,475/mo
- Monthly cash flow
- $172/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.4%
- Max offer
- $271,500
Offer ≤ $271,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading