For saleSingle family
$474,900
17950 Concord St NW
Elk River MN 55330
4 beds, 3 baths, 3,215 sqft
17950 Concord St NW is a 4 beds, 3 baths, 3,215 sqft single family home for sale at $474,900 in Elk River MN 55330. At 20% down it rents for an estimated $3,000/mo and returns -$390/mo a month at a 5.7% 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
- $3,000/mo
- Monthly cash flow
- -$390/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.9%
- Max offer
- $354,500
Offer ≤ $354,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading