For saleSingle family
$835,000
7806 Gloria Cir
Mounds View MN 55112
3 beds, 2 baths, 3,094 sqft
7806 Gloria Cir is a 3 beds, 2 baths, 3,094 sqft single family home for sale at $835,000 in Mounds View MN 55112. At 20% down it rents for an estimated $1,900/mo and returns -$4,061/mo a month at a 0.8% 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
- $1,900/mo
- Monthly cash flow
- -$4,061/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.2%
- Max offer
- $228,000
Offer ≤ $228,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading