For saleSingle family
$699,900
25188 Firefly Ave
Wyoming MN 55092
4 beds, 3.5 baths, 3,240 sqft
25188 Firefly Ave is a 4 beds, 3.5 baths, 3,240 sqft single family home for sale at $699,900 in Wyoming MN 55092. At 20% down it rents for an estimated $2,400/mo and returns -$2,596/mo a month at a 2.2% 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
- $2,400/mo
- Monthly cash flow
- -$2,596/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.3%
- Max offer
- $286,000
Offer ≤ $286,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading