For saleTownhouse
$514,900
8950 Deer Run Ct
Victoria MN 55386
2 beds, 3 baths, 2,416 sqft
8950 Deer Run Ct is a 2 beds, 3 baths, 2,416 sqft townhouse home for sale at $514,900 in Victoria MN 55386. At 20% down it rents for an estimated $2,075/mo and returns -$1,686/mo a month at a 2.7% 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
- $2,075/mo
- Monthly cash flow
- -$1,686/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.6%
- Max offer
- $220,500
Offer ≤ $220,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading