For saleSingle family
$2,625,000
1620 Shadywood Rd
Wayzata MN 55391
4 beds, 2 baths, 2,545 sqft
1620 Shadywood Rd is a 4 beds, 2 baths, 2,545 sqft single family home for sale at $2,625,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,350/mo and returns -$15,389/mo a month at a -0.4% 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
- $3,350/mo
- Monthly cash flow
- -$15,389/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.2%
- Max offer
- $406,000
Offer ≤ $406,000 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading