For saleSingle family
$455,000
4955 Saint Albans Bay Rd
Excelsior MN 55331
3 beds, 2 baths, 1,760 sqft
4955 Saint Albans Bay Rd is a 3 beds, 2 baths, 1,760 sqft single family home for sale at $455,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,000/mo and returns -$248/mo a month at a 6.0% 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
- $3,000/mo
- Monthly cash flow
- -$248/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $354,500
Offer ≤ $354,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading