For saleSingle family
$620,000
5321 Thotland Rd
Golden Valley MN 55422
4 beds, 3 baths, 2,235 sqft
5321 Thotland Rd is a 4 beds, 3 baths, 2,235 sqft single family home for sale at $620,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,400/mo and returns -$2,026/mo a month at a 2.7% 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
- $2,400/mo
- Monthly cash flow
- -$2,026/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.6%
- Max offer
- $285,000
Offer ≤ $285,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading