For saleSingle family
$1,250,000
5966 Blackberry Trl E
Inver Grove Heights MN 55076
4 beds, 4 baths, 7,089 sqft
5966 Blackberry Trl E is a 4 beds, 4 baths, 7,089 sqft single family home for sale at $1,250,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,600/mo and returns -$6,323/mo a month at a 0.6% 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
- $2,600/mo
- Monthly cash flow
- -$6,323/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.4%
- Max offer
- $313,000
Offer ≤ $313,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading