For saleSingle family
$699,900
360 Quail Rd
Dellwood MN 55110
4 beds, 2.5 baths, 2,851 sqft
360 Quail Rd is a 4 beds, 2.5 baths, 2,851 sqft single family home for sale at $699,900 in Dellwood MN 55110. At 20% down it rents for an estimated $3,500/mo and returns -$1,496/mo a month at a 4.1% 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
- $3,500/mo
- Monthly cash flow
- -$1,496/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $414,500
Offer ≤ $414,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading