For saleSingle family
$715,000
3762 Crane Island Ct
Minnetrista MN 55331
5 beds, 4 baths, 3,100 sqft
3762 Crane Island Ct is a 5 beds, 4 baths, 3,100 sqft single family home for sale at $715,000 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,475/mo and returns -$629/mo a month at a 5.6% 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
- $4,475/mo
- Monthly cash flow
- -$629/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $529,000
Offer ≤ $529,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading