For saleTownhouse
$335,000
18321 Creeks Bend Dr
Minnetonka MN 55345
3 beds, 2 baths, 1,755 sqft
18321 Creeks Bend Dr is a 3 beds, 2 baths, 1,755 sqft townhouse home for sale at $335,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $2,500/mo and returns -$73/mo a month at a 6.4% 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
- $2,500/mo
- Monthly cash flow
- -$73/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.3%
- Max offer
- $270,500
Offer ≤ $270,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading