For saleSingle family
$757,000
3904 Williston Rd
Minnetonka MN 55345
4 beds, 2 baths, 2,719 sqft
3904 Williston Rd is a 4 beds, 2 baths, 2,719 sqft single family home for sale at $757,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,500/mo and returns -$1,904/mo a month at a 3.6% 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
- -$1,904/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.1%
- Max offer
- $415,000
Offer ≤ $415,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading