For saleTownhouse
$394,990
8760 Island Echo Trl N Unit C
Lake Elmo MN 55042
3 beds, 4 baths, 2,080 sqft
8760 Island Echo Trl N Unit C is a 3 beds, 4 baths, 2,080 sqft townhouse home for sale at $394,990 in Lake Elmo MN 55042. At 20% down it rents for an estimated $3,225/mo and returns $226/mo a month at a 7.4% 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
- $3,225/mo
- Monthly cash flow
- $226/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.4%
- Max offer
- $357,500
Offer ≤ $357,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading