For saleSingle family
$2,250,000
5125 West St
Greenwood MN 55331
3 beds, 4 baths, 2,401 sqft
5125 West St is a 3 beds, 4 baths, 2,401 sqft single family home for sale at $2,250,000 in Greenwood MN 55331. At 20% down it rents for an estimated $3,000/mo and returns -$13,062/mo a month at a -0.3% 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
- $3,000/mo
- Monthly cash flow
- -$13,062/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.8%
- Max offer
- $363,500
Offer ≤ $363,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading