For saleSingle family
$2,600,000
1426 Holdridge Cir
Wayzata MN 55391
5 beds, 4.5 baths, 6,344 sqft
1426 Holdridge Cir is a 5 beds, 4.5 baths, 6,344 sqft single family home for sale at $2,600,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,475/mo and returns -$15,086/mo a month at a -0.3% 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
- $3,475/mo
- Monthly cash flow
- -$15,086/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.8%
- Max offer
- $421,000
Offer ≤ $421,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading