For saleSingle family
$6,950,000
5321 Bartlett Blvd
Mound MN 55364
4 beds, 3.5 baths, 3,734 sqft
5321 Bartlett Blvd is a 4 beds, 3.5 baths, 3,734 sqft single family home for sale at $6,950,000 in Mound MN 55364. At 20% down it rents for an estimated $4,200/mo and returns -$45,414/mo a month at a -1.2% 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
- $4,200/mo
- Monthly cash flow
- -$45,414/mo
- Cap rate
- -1.2%
- Cash-on-cash
- -39.2%
- Max offer
- $509,000
Offer ≤ $509,000 (93% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading