For saleSingle family
$529,900
12778 Westwind Ct
Lindstrom MN 55045
5 beds, 4 baths, 3,271 sqft
12778 Westwind Ct is a 5 beds, 4 baths, 3,271 sqft single family home for sale at $529,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $2,325/mo and returns -$1,458/mo a month at a 3.4% 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
- $2,325/mo
- Monthly cash flow
- -$1,458/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.5%
- Max offer
- $276,000
Offer ≤ $276,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading