For saleSingle family
$549,900
6447 Westchester Cir
Golden Valley MN 55427
4 beds, 4 baths, 2,139 sqft
6447 Westchester Cir is a 4 beds, 4 baths, 2,139 sqft single family home for sale at $549,900 in Golden Valley MN 55427. At 20% down it rents for an estimated $2,500/mo and returns -$1,426/mo a month at a 3.6% 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
- $2,500/mo
- Monthly cash flow
- -$1,426/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $296,500
Offer ≤ $296,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading