For saleSingle family
$1,500,000
2457 Dianna Ln
Little Canada MN 55117
5 beds, 4 baths, 4,308 sqft
2457 Dianna Ln is a 5 beds, 4 baths, 4,308 sqft single family home for sale at $1,500,000 in Little Canada MN 55117. At 20% down it rents for an estimated $2,875/mo and returns -$7,833/mo a month at a 0.4% 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
- $2,875/mo
- Monthly cash flow
- -$7,833/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.3%
- Max offer
- $346,500
Offer ≤ $346,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading