For saleSingle family
$410,000
7719 Knollwood Dr
Mounds View MN 55112
4 beds, 2 baths, 2,271 sqft
7719 Knollwood Dr is a 4 beds, 2 baths, 2,271 sqft single family home for sale at $410,000 in Mounds View MN 55112. At 20% down it rents for an estimated $2,450/mo and returns -$477/mo a month at a 5.3% 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
- $2,450/mo
- Monthly cash flow
- -$477/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $289,500
Offer ≤ $289,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading