Pending saleSingle family
$620,000
66 E Stark Rd
Esko MN 55733
3 beds, 3 baths, 2,206 sqft
66 E Stark Rd is a 3 beds, 3 baths, 2,206 sqft single family home pending sale at $620,000 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$2,476/mo a month at a 1.9% 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
- $1,950/mo
- Monthly cash flow
- -$2,476/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $232,500
Offer ≤ $232,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading