Pending saleSingle family
$775,000
116 Meadowbrook Ln
Esko MN 55733
3 beds, 3 baths, 4,151 sqft
116 Meadowbrook Ln is a 3 beds, 3 baths, 4,151 sqft single family home pending sale at $775,000 in Esko MN 55733. At 20% down it rents for an estimated $1,950/mo and returns -$3,583/mo a month at a 1.1% 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
- $1,950/mo
- Monthly cash flow
- -$3,583/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.7%
- Max offer
- $233,500
Offer ≤ $233,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading