For saleTownhouse
$500,000
25448 Heims Lake Cir
Wyoming MN 55092
2 beds, 2 baths, 1,549 sqft
25448 Heims Lake Cir is a 2 beds, 2 baths, 1,549 sqft townhouse home for sale at $500,000 in Wyoming MN 55092. At 20% down it rents for an estimated $2,000/mo and returns -$1,482/mo a month at a 3.1% 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
- $2,000/mo
- Monthly cash flow
- -$1,482/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $233,500
Offer ≤ $233,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading