For saleSingle family
$392,990
890 Stoneridge Parkway
Dundas MN 55019
4 beds, 1,675 sqft
890 Stoneridge Parkway is a 4 beds, 1,675 sqft single family home for sale at $392,990 in Dundas MN 55019. At 20% down it rents for an estimated $2,475/mo and returns -$330/mo a month at a 5.7% 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
- $2,475/mo
- Monthly cash flow
- -$330/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $292,500
Offer ≤ $292,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading