For saleSingle family
$320,000
515 School St NW
Elk River MN 55330
4 beds, 2 baths, 1,561 sqft
515 School St NW is a 4 beds, 2 baths, 1,561 sqft single family home for sale at $320,000 in Elk River MN 55330. At 20% down it rents for an estimated $3,000/mo and returns $716/mo a month at a 9.3% 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
- $3,000/mo
- Monthly cash flow
- $716/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.4%
- Max offer
- $320,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading