For saleTownhouse
$1,749,000
740 Widsten Cir
Wayzata MN 55391
2 beds, 3 baths, 3,312 sqft
740 Widsten Cir is a 2 beds, 3 baths, 3,312 sqft townhouse home for sale at $1,749,000 in Wayzata MN 55391. At 20% down it rents for an estimated $1,800/mo and returns -$10,490/mo a month at a -0.5% 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
- $1,800/mo
- Monthly cash flow
- -$10,490/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -36.0%
- Max offer
- $153,000
Offer ≤ $153,000 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading