For saleSingle family
$434,900
3013 Bluffs Dr
Mound MN 55364
4 beds, 2.5 baths, 2,040 sqft
3013 Bluffs Dr is a 4 beds, 2.5 baths, 2,040 sqft single family home for sale at $434,900 in Mound MN 55364. At 20% down it rents for an estimated $4,200/mo and returns $1,095/mo a month at a 9.7% 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
- $4,200/mo
- Monthly cash flow
- $1,095/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.1%
- Max offer
- $434,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading