For saleSingle family
$1,300,000
4544 Bluebell Trl N
Medina MN 55340
6 beds, 4.5 baths, 5,587 sqft
4544 Bluebell Trl N is a 6 beds, 4.5 baths, 5,587 sqft single family home for sale at $1,300,000 in Medina MN 55340. At 20% down it rents for an estimated $4,100/mo and returns -$5,180/mo a month at a 1.9% 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
- $4,100/mo
- Monthly cash flow
- -$5,180/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.9%
- Max offer
- $489,000
Offer ≤ $489,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading