For saleTownhouse
$375,000
8903 Preserve Trl
Savage MN 55378
3 beds, 3 baths, 2,556 sqft
8903 Preserve Trl is a 3 beds, 3 baths, 2,556 sqft townhouse home for sale at $375,000 in Savage MN 55378. At 20% down it rents for an estimated $2,150/mo and returns -$717/mo a month at a 4.4% 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
- $2,150/mo
- Monthly cash flow
- -$717/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.5%
- Max offer
- $224,000
Offer ≤ $224,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading