For saleSingle family
$560,000
96 Highridge Trl
Esko MN 55733
2 beds, 2 baths, 1,434 sqft
96 Highridge Trl is a 2 beds, 2 baths, 1,434 sqft single family home for sale at $560,000 in Esko MN 55733. At 20% down it rents for an estimated $1,250/mo and returns -$2,748/mo a month at a 0.8% 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
- $1,250/mo
- Monthly cash flow
- -$2,748/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.4%
- Max offer
- $150,000
Offer ≤ $150,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading