For saleSingle family
$779,900
6582 Willow Ct
Minnetrista MN 55364
5 beds, 4 baths, 4,040 sqft
6582 Willow Ct is a 5 beds, 4 baths, 4,040 sqft single family home for sale at $779,900 in Minnetrista MN 55364. At 20% down it rents for an estimated $4,475/mo and returns -$1,093/mo a month at a 5.0% 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
- $4,475/mo
- Monthly cash flow
- -$1,093/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.4%
- Max offer
- $529,500
Offer ≤ $529,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading