For saleSingle family
$315,000
5840 Idlewood Rd
Mound MN 55364
3 beds, 1 bath, 1,012 sqft
5840 Idlewood Rd is a 3 beds, 1 bath, 1,012 sqft single family home for sale at $315,000 in Mound MN 55364. At 20% down it rents for an estimated $3,600/mo and returns $1,351/mo a month at a 11.8% 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
- $3,600/mo
- Monthly cash flow
- $1,351/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.7%
- Max offer
- $315,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading