For saleSingle family
$1,775,000
655 Shawnee Woods Rd
Medina MN 55340
3 beds, 3 baths, 4,189 sqft
655 Shawnee Woods Rd is a 3 beds, 3 baths, 4,189 sqft single family home for sale at $1,775,000 in Medina MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$10,271/mo a month at a -0.3% 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
- -$10,271/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.7%
- Max offer
- $290,500
Offer ≤ $290,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading