For saleSingle family
$950,000
4626 Kildare Rd
Mound MN 55364
3 beds, 2 baths, 2,130 sqft
4626 Kildare Rd is a 3 beds, 2 baths, 2,130 sqft single family home for sale at $950,000 in Mound MN 55364. At 20% down it rents for an estimated $3,000/mo and returns -$3,782/mo a month at a 1.9% 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
- $3,000/mo
- Monthly cash flow
- -$3,782/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.9%
- Max offer
- $357,500
Offer ≤ $357,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading