For saleSingle family
$1,795,000
736 Woodland Hill Ct
Medina MN 55340
6 beds, 4.5 baths, 6,790 sqft
736 Woodland Hill Ct is a 6 beds, 4.5 baths, 6,790 sqft single family home for sale at $1,795,000 in Medina MN 55340. At 20% down it rents for an estimated $3,400/mo and returns -$9,414/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
- $3,400/mo
- Monthly cash flow
- -$9,414/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.5%
- Max offer
- $410,000
Offer ≤ $410,000 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading