For saleSingle family
$599,900
25644 Goodwin Rd
Wyoming MN 55092
3 beds, 3 baths, 3,032 sqft
25644 Goodwin Rd is a 3 beds, 3 baths, 3,032 sqft single family home for sale at $599,900 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns -$2,083/mo a month at a 2.5% 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
- $2,200/mo
- Monthly cash flow
- -$2,083/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.8%
- Max offer
- $261,500
Offer ≤ $261,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading