For saleSingle family
$1,499,000
126 Courtland St
Excelsior MN 55331
4 beds, 3.5 baths, 3,432 sqft
126 Courtland St is a 4 beds, 3.5 baths, 3,432 sqft single family home for sale at $1,499,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,250/mo and returns -$7,451/mo a month at a 0.7% 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
- $3,250/mo
- Monthly cash flow
- -$7,451/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.8%
- Max offer
- $390,500
Offer ≤ $390,500 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading