For saleSingle family
$899,900
8436 Wildwood Ave
Minnetrista MN 55375
5 beds, 4 baths, 4,188 sqft
8436 Wildwood Ave is a 5 beds, 4 baths, 4,188 sqft single family home for sale at $899,900 in Minnetrista MN 55375. At 20% down it rents for an estimated $3,600/mo and returns -$2,824/mo a month at a 2.9% 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
- $3,600/mo
- Monthly cash flow
- -$2,824/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $428,000
Offer ≤ $428,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading