For saleTownhouse
$249,995
566 Donegal Cir
Shoreview MN 55126
2 beds, 2 baths, 1,388 sqft
566 Donegal Cir is a 2 beds, 2 baths, 1,388 sqft townhouse home for sale at $249,995 in Shoreview MN 55126. At 20% down it rents for an estimated $1,975/mo and returns $10/mo a month at a 6.7% 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
- $1,975/mo
- Monthly cash flow
- $10/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.2%
- Max offer
- $209,500
Offer ≤ $209,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading