For saleSingle family
$450,000
727 Tanglewood Dr
Shoreview MN 55126
3 beds, 2 baths, 1,936 sqft
727 Tanglewood Dr is a 3 beds, 2 baths, 1,936 sqft single family home for sale at $450,000 in Shoreview MN 55126. At 20% down it rents for an estimated $2,450/mo and returns -$762/mo a month at a 4.6% 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
- $2,450/mo
- Monthly cash flow
- -$762/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $290,000
Offer ≤ $290,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading