For saleTownhouse
$320,000
4108 Parker Trl
Robbinsdale MN 55422
4 beds, 3.5 baths, 2,048 sqft
4108 Parker Trl is a 4 beds, 3.5 baths, 2,048 sqft townhouse home for sale at $320,000 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,025/mo and returns -$488/mo a month at a 4.8% 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
- $2,025/mo
- Monthly cash flow
- -$488/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.1%
- Max offer
- $206,500
Offer ≤ $206,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading