For saleSingle family
$2,050,000
5955 Maple Frst
Minnetrista MN 55364
5 beds, 4.5 baths, 4,991 sqft
5955 Maple Frst is a 5 beds, 4.5 baths, 4,991 sqft single family home for sale at $2,050,000 in Minnetrista MN 55364. At 20% down it rents for an estimated $4,475/mo and returns -$10,159/mo a month at a 0.7% 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
- $4,475/mo
- Monthly cash flow
- -$10,159/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.7%
- Max offer
- $538,000
Offer ≤ $538,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading