For saleSingle family
$800,000
4181 Prairie View Trl
Medina MN 55340
4 beds, 4 baths, 3,380 sqft
4181 Prairie View Trl is a 4 beds, 4 baths, 3,380 sqft single family home for sale at $800,000 in Medina MN 55340. At 20% down it rents for an estimated $3,300/mo and returns -$2,411/mo a month at a 3.0% 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
- $3,300/mo
- Monthly cash flow
- -$2,411/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $392,000
Offer ≤ $392,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading