For saleTownhouse
$334,900
6917 Crosby Ct
Excelsior MN 55331
3 beds, 3 baths, 1,158 sqft
6917 Crosby Ct is a 3 beds, 3 baths, 1,158 sqft townhouse home for sale at $334,900 in Excelsior MN 55331. At 20% down it rents for an estimated $3,600/mo and returns $1,003/mo a month at a 10.3% 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
- $3,600/mo
- Monthly cash flow
- $1,003/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.0%
- Max offer
- $334,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading