For saleSingle family
$555,000
13404 Windyhill Rd
Minnetonka MN 55305
4 beds, 3 baths, 2,419 sqft
13404 Windyhill Rd is a 4 beds, 3 baths, 2,419 sqft single family home for sale at $555,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $3,125/mo and returns -$837/mo a month at a 4.9% 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
- $3,125/mo
- Monthly cash flow
- -$837/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $370,000
Offer ≤ $370,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading