For saleSingle family
$550,000
3985 Games Dr
Minnetrista MN 55375
4 beds, 3.5 baths, 3,550 sqft
3985 Games Dr is a 4 beds, 3.5 baths, 3,550 sqft single family home for sale at $550,000 in Minnetrista MN 55375. At 20% down it rents for an estimated $3,000/mo and returns -$926/mo a month at a 4.6% 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
- $3,000/mo
- Monthly cash flow
- -$926/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.1%
- Max offer
- $355,000
Offer ≤ $355,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading