For saleSingle family
$330,000
125 Elm Dr
Carver MN 55315
3 beds, 1 bath, 2,129 sqft
125 Elm Dr is a 3 beds, 1 bath, 2,129 sqft single family home for sale at $330,000 in Carver MN 55315. At 20% down it rents for an estimated $2,700/mo and returns $344/mo a month at a 7.9% 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
- $2,700/mo
- Monthly cash flow
- $344/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $318,500
Offer ≤ $318,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading