For saleSingle family
$374,000
19266 Zane St NW
Elk River MN 55330
4 beds, 2 baths, 1,893 sqft
19266 Zane St NW is a 4 beds, 2 baths, 1,893 sqft single family home for sale at $374,000 in Elk River MN 55330. At 20% down it rents for an estimated $2,825/mo and returns $202/mo a month at a 7.2% 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
- $2,825/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.2%
- Max offer
- $338,500
Offer ≤ $338,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.