For saleSingle family
$264,900
7340 Knollwood Dr
Mounds View MN 55112
2 beds, 1 bath, 1,212 sqft
7340 Knollwood Dr is a 2 beds, 1 bath, 1,212 sqft single family home for sale at $264,900 in Mounds View MN 55112. At 20% down it rents for an estimated $1,300/mo and returns -$591/mo a month at a 4.0% 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
- $1,300/mo
- Monthly cash flow
- -$591/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $154,000
Offer ≤ $154,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading