For saleSingle family
$639,000
4366 Country Shrs SW
Alexandria MN 56308
4 beds, 3 baths, 3,020 sqft
4366 Country Shrs SW is a 4 beds, 3 baths, 3,020 sqft single family home for sale at $639,000 in Alexandria MN 56308. At 20% down it rents for an estimated $1,675/mo and returns -$2,887/mo a month at a 1.2% 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
- $1,675/mo
- Monthly cash flow
- -$2,887/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.1%
- Max offer
- $200,500
Offer ≤ $200,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading