For saleSingle family
$365,000
13530 191st Ave NW
Elk River MN 55330
4 beds, 1 bath, 2,054 sqft
13530 191st Ave NW is a 4 beds, 1 bath, 2,054 sqft single family home for sale at $365,000 in Elk River MN 55330. At 20% down it rents for an estimated $2,750/mo and returns $190/mo a month at a 7.1% 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
- $2,750/mo
- Monthly cash flow
- $190/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $329,500
Offer ≤ $329,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.