For saleTownhouse
$325,000
556 Willoughby Way W
Minnetonka MN 55305
3 beds, 2 baths, 1,530 sqft
556 Willoughby Way W is a 3 beds, 2 baths, 1,530 sqft townhouse home for sale at $325,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $2,000/mo and returns -$760/mo a month at a 3.9% 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
- $2,000/mo
- Monthly cash flow
- -$760/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $177,000
Offer ≤ $177,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading