For saleSingle family
$1,995,000
633 Park St E
Wayzata MN 55391
5 beds, 4.5 baths, 4,374 sqft
633 Park St E is a 5 beds, 4.5 baths, 4,374 sqft single family home for sale at $1,995,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,975/mo and returns -$10,267/mo a month at a 0.5% 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
- $3,975/mo
- Monthly cash flow
- -$10,267/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.9%
- Max offer
- $479,000
Offer ≤ $479,000 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading