For saleSingle family
$1,350,000
1660 Carriage Path
Golden Valley MN 55422
3 beds, 3.5 baths, 4,599 sqft
1660 Carriage Path is a 3 beds, 3.5 baths, 4,599 sqft single family home for sale at $1,350,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $1,900/mo and returns -$7,737/mo a month at a -0.2% 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
- $1,900/mo
- Monthly cash flow
- -$7,737/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.4%
- Max offer
- $230,000
Offer ≤ $230,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading