For saleSingle family
$630,000
15727 Wyoming Ave
Savage MN 55378
4 beds, 4 baths, 3,094 sqft
15727 Wyoming Ave is a 4 beds, 4 baths, 3,094 sqft single family home for sale at $630,000 in Savage MN 55378. At 20% down it rents for an estimated $2,425/mo and returns -$2,072/mo a month at a 2.7% 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
- $2,425/mo
- Monthly cash flow
- -$2,072/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.7%
- Max offer
- $288,000
Offer ≤ $288,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading