For saleSingle family
$925,000
625 Hackamore Rd
Medina MN 55340
4 beds, 2 baths, 1,584 sqft
625 Hackamore Rd is a 4 beds, 2 baths, 1,584 sqft single family home for sale at $925,000 in Medina MN 55340. At 20% down it rents for an estimated $2,800/mo and returns -$3,803/mo a month at a 1.7% 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
- $2,800/mo
- Monthly cash flow
- -$3,803/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $334,000
Offer ≤ $334,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading