For saleSingle family
$1,970,000
5990 Painter Rd
Minnetrista MN 55364
5 beds, 4.5 baths, 4,882 sqft
5990 Painter Rd is a 5 beds, 4.5 baths, 4,882 sqft single family home for sale at $1,970,000 in Minnetrista MN 55364. At 20% down it rents for an estimated $4,475/mo and returns -$9,588/mo a month at a 0.8% 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
- $4,475/mo
- Monthly cash flow
- -$9,588/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.2%
- Max offer
- $537,500
Offer ≤ $537,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading