For saleSingle family
$400,000
5480 273rd St
Wyoming MN 55092
5 beds, 3 baths, 2,307 sqft
5480 273rd St is a 5 beds, 3 baths, 2,307 sqft single family home for sale at $400,000 in Wyoming MN 55092. At 20% down it rents for an estimated $2,675/mo and returns -$181/mo a month at a 6.1% 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
- $2,675/mo
- Monthly cash flow
- -$181/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.7%
- Max offer
- $316,000
Offer ≤ $316,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading