For saleSingle family
$5,900,000
2412 Lafayette Rd
Wayzata MN 55391
5 beds, 4 baths, 5,440 sqft
2412 Lafayette Rd is a 5 beds, 4 baths, 5,440 sqft single family home for sale at $5,900,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,650/mo and returns -$38,469/mo a month at a -1.2% 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
- $3,650/mo
- Monthly cash flow
- -$38,469/mo
- Cap rate
- -1.2%
- Cash-on-cash
- -39.1%
- Max offer
- $442,000
Offer ≤ $442,000 (93% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading