For saleTownhouse
$459,900
5428 Rowland Park Rd
Minnetonka MN 55343
4 beds, 2 baths, 2,136 sqft
5428 Rowland Park Rd is a 4 beds, 2 baths, 2,136 sqft townhouse home for sale at $459,900 in Minnetonka MN 55343. At 20% down it rents for an estimated $2,700/mo and returns -$667/mo a month at a 4.9% 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
- $2,700/mo
- Monthly cash flow
- -$667/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $301,000
Offer ≤ $301,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading