For saleSingle family
$4,895,000
170 Spur Cir
Wayzata MN 55391
6 beds, 6.5 baths, 9,858 sqft
170 Spur Cir is a 6 beds, 6.5 baths, 9,858 sqft single family home for sale at $4,895,000 in Wayzata MN 55391. At 20% down it rents for an estimated $4,100/mo and returns -$30,844/mo a month at a -0.9% 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
- $4,100/mo
- Monthly cash flow
- -$30,844/mo
- Cap rate
- -0.9%
- Cash-on-cash
- -37.8%
- Max offer
- $496,500
Offer ≤ $496,500 (90% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading