For saleSingle family
$209,900
213 N Cloquet Rd W
Esko MN 55733
2 beds, 1 bath, 912 sqft
213 N Cloquet Rd W is a 2 beds, 1 bath, 912 sqft single family home for sale at $209,900 in Esko MN 55733. At 20% down it rents for an estimated $1,650/mo and returns $152/mo a month at a 7.5% 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
- $1,650/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $194,500
Offer ≤ $194,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading