For saleTownhouse
$999,000
17530 Sanctuary Dr
Minnetonka MN 55391
3 beds, 4 baths, 3,326 sqft
17530 Sanctuary Dr is a 3 beds, 4 baths, 3,326 sqft townhouse home for sale at $999,000 in Minnetonka MN 55391. At 20% down it rents for an estimated $2,100/mo and returns -$5,358/mo a month at a 0.2% 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
- $2,100/mo
- Monthly cash flow
- -$5,358/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.2%
- Max offer
- $168,500
Offer ≤ $168,500 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading