For saleSingle family
$459,990
7359 253rd St E
Elko New Market MN 55020
4 beds, 3 baths, 1,988 sqft
7359 253rd St E is a 4 beds, 3 baths, 1,988 sqft single family home for sale at $459,990 in Elko New Market MN 55020. At 20% down it rents for an estimated $1,675/mo and returns -$1,609/mo a month at a 2.5% 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
- $1,675/mo
- Monthly cash flow
- -$1,609/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $199,000
Offer ≤ $199,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading