For saleSingle family
$4,922,000
2308 Huntington Point Rd E
Wayzata MN 55391
5 beds, 7 baths, 5,478 sqft
2308 Huntington Point Rd E is a 5 beds, 7 baths, 5,478 sqft single family home for sale at $4,922,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,725/mo and returns -$31,412/mo a month at a -1.0% 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
- $3,725/mo
- Monthly cash flow
- -$31,412/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.3%
- Max offer
- $451,500
Offer ≤ $451,500 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading