For saleSingle family
$1,499,999
5517 Dickson Rd
Minnetonka MN 55345
3 beds, 2.5 baths, 4,046 sqft
5517 Dickson Rd is a 3 beds, 2.5 baths, 4,046 sqft single family home for sale at $1,499,999 in Minnetonka MN 55345. At 20% down it rents for an estimated $2,450/mo and returns -$8,258/mo a month at a 0.1% 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
- $2,450/mo
- Monthly cash flow
- -$8,258/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -33.0%
- Max offer
- $296,500
Offer ≤ $296,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading