For saleSingle family
$270,000
6259 Forest Boulevard Trl
Wyoming MN 55092
3 beds, 2 baths, 1,006 sqft
6259 Forest Boulevard Trl is a 3 beds, 2 baths, 1,006 sqft single family home for sale at $270,000 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns $273/mo a month at a 7.9% 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
- $2,200/mo
- Monthly cash flow
- $273/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $259,500
Offer ≤ $259,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading