For saleSingle family
$479,990
7345 253rd St E
Elko New Market MN 55020
4 beds, 4 baths, 2,242 sqft
7345 253rd St E is a 4 beds, 4 baths, 2,242 sqft single family home for sale at $479,990 in Elko New Market MN 55020. At 20% down it rents for an estimated $1,675/mo and returns -$1,752/mo a month at a 2.3% 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
- -$1,752/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $199,500
Offer ≤ $199,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading