Pending saleSingle family
$520,000
177 E Harney Rd
Esko MN 55733
3 beds, 2 baths, 2,154 sqft
177 E Harney Rd is a 3 beds, 2 baths, 2,154 sqft single family home pending sale at $520,000 in Esko MN 55733. At 20% down it rents for an estimated $1,675/mo and returns -$2,037/mo a month at a 2.0% 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
- $1,675/mo
- Monthly cash flow
- -$2,037/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $199,500
Offer ≤ $199,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading