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 $3,000/mo and returns $330/mo a month at a 7.7% 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
- $330/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $354,000
Offer ≤ $354,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading