For saleTownhouse
$299,900
5593 Donegal Dr
Shoreview MN 55126
3 beds, 2 baths, 1,610 sqft
5593 Donegal Dr is a 3 beds, 2 baths, 1,610 sqft townhouse home for sale at $299,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,400/mo and returns $102/mo a month at a 7.1% 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
- $2,400/mo
- Monthly cash flow
- $102/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.0%
- Max offer
- $262,500
Offer ≤ $262,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading