For saleTownhouse
$429,900
173 Junco Rd N
Lake Elmo MN 55042
3 beds, 2.5 baths, 1,983 sqft
173 Junco Rd N is a 3 beds, 2.5 baths, 1,983 sqft townhouse home for sale at $429,900 in Lake Elmo MN 55042. At 20% down it rents for an estimated $3,150/mo and returns $90/mo a month at a 6.8% 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
- $3,150/mo
- Monthly cash flow
- $90/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $368,500
Offer ≤ $368,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.