For saleSingle family
$599,990
5570 Wood Duck Ct
Shoreview MN 55126
5 beds, 4 baths, 3,410 sqft
5570 Wood Duck Ct is a 5 beds, 4 baths, 3,410 sqft single family home for sale at $599,990 in Shoreview MN 55126. At 20% down it rents for an estimated $2,850/mo and returns -$1,433/mo a month at a 3.8% 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
- $2,850/mo
- Monthly cash flow
- -$1,433/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $338,000
Offer ≤ $338,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading