For saleSingle family
$675,000
5681 277th St
Wyoming MN 55092
6 beds, 4 baths, 3,318 sqft
5681 277th St is a 6 beds, 4 baths, 3,318 sqft single family home for sale at $675,000 in Wyoming MN 55092. At 20% down it rents for an estimated $975/mo and returns -$3,844/mo a month at a -0.2% 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
- $975/mo
- Monthly cash flow
- -$3,844/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.2%
- Max offer
- $118,000
Offer ≤ $118,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading