For saleSingle family
$1,095,000
3065 Wild Flower Trl
Medina MN 55340
5 beds, 4 baths, 4,074 sqft
3065 Wild Flower Trl is a 5 beds, 4 baths, 4,074 sqft single family home for sale at $1,095,000 in Medina MN 55340. At 20% down it rents for an estimated $4,000/mo and returns -$3,817/mo a month at a 2.5% 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
- $4,000/mo
- Monthly cash flow
- -$3,817/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $476,000
Offer ≤ $476,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading