For saleSingle family
$569,900
4115 Williston Rd
Minnetonka MN 55345
4 beds, 3 baths, 2,294 sqft
4115 Williston Rd is a 4 beds, 3 baths, 2,294 sqft single family home for sale at $569,900 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,500/mo and returns -$568/mo a month at a 5.5% 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
- $3,500/mo
- Monthly cash flow
- -$568/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.0%
- Max offer
- $414,000
Offer ≤ $414,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading