For saleSingle family
$495,000
3045 Dundee Ln
Mound MN 55364
3 beds, 2 baths, 2,260 sqft
3045 Dundee Ln is a 3 beds, 2 baths, 2,260 sqft single family home for sale at $495,000 in Mound MN 55364. At 20% down it rents for an estimated $3,600/mo and returns $66/mo a month at a 6.8% 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
- $66/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.8%
- Max offer
- $425,000
Offer ≤ $425,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading