For saleTownhouse
$499,900
6436 132nd Ln
Savage MN 55378
3 beds, 3 baths, 2,830 sqft
6436 132nd Ln is a 3 beds, 3 baths, 2,830 sqft townhouse home for sale at $499,900 in Savage MN 55378. At 20% down it rents for an estimated $1,575/mo and returns -$2,127/mo a month at a 1.6% 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
- $1,575/mo
- Monthly cash flow
- -$2,127/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.5%
- Max offer
- $153,500
Offer ≤ $153,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading