For saleSingle family
$235,000
2024 11th St E
Glencoe MN 55336
3 beds, 1 bath, 1,352 sqft
2024 11th St E is a 3 beds, 1 bath, 1,352 sqft single family home for sale at $235,000 in Glencoe MN 55336. At 20% down it rents for an estimated $1,850/mo and returns $202/mo a month at a 7.5% 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
- $1,850/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.2%
- Max offer
- $221,500
Offer ≤ $221,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.