For saleSingle family
$425,000
2850 Pheasant Cir
Mound MN 55364
4 beds, 2 baths, 2,254 sqft
2850 Pheasant Cir is a 4 beds, 2 baths, 2,254 sqft single family home for sale at $425,000 in Mound MN 55364. At 20% down it rents for an estimated $4,200/mo and returns $1,166/mo a month at a 10.0% 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
- $4,200/mo
- Monthly cash flow
- $1,166/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.5%
- Max offer
- $425,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading