For saleSingle family
$499,000
13819 Bellevue Dr
Minnetonka MN 55345
3 beds, 2 baths, 2,113 sqft
13819 Bellevue Dr is a 3 beds, 2 baths, 2,113 sqft single family home for sale at $499,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $2,450/mo and returns -$1,112/mo a month at a 4.0% 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
- -$1,112/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $290,500
Offer ≤ $290,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading