Pending saleSingle family
$1,750,000
19615 Muirfield Cir
Shorewood MN 55331
5 beds, 4.5 baths, 4,803 sqft
19615 Muirfield Cir is a 5 beds, 4.5 baths, 4,803 sqft single family home pending sale at $1,750,000 in Shorewood MN 55331. At 20% down it rents for an estimated $3,425/mo and returns -$9,068/mo a month at a 0.4% 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
- $3,425/mo
- Monthly cash flow
- -$9,068/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.1%
- Max offer
- $412,500
Offer ≤ $412,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading