For saleSingle family
$1,595,000
4740 Killarney Dr
Golden Valley MN 55422
5 beds, 3 baths, 3,450 sqft
4740 Killarney Dr is a 5 beds, 3 baths, 3,450 sqft single family home for sale at $1,595,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,550/mo and returns -$8,836/mo a month at a 0.0% 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
- $2,550/mo
- Monthly cash flow
- -$8,836/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $309,000
Offer ≤ $309,000 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading