For saleTownhouse
$499,900
1766 Green Crest Dr
Victoria MN 55386
3 beds, 3 baths, 2,311 sqft
1766 Green Crest Dr is a 3 beds, 3 baths, 2,311 sqft townhouse home for sale at $499,900 in Victoria MN 55386. At 20% down it rents for an estimated $2,550/mo and returns -$1,290/mo a month at a 3.6% 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
- $2,550/mo
- Monthly cash flow
- -$1,290/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.5%
- Max offer
- $257,500
Offer ≤ $257,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading