For saleSingle family
$374,990
15301 Willowood Dr
Minnetonka MN 55345
5 beds, 3.5 baths, 2,564 sqft
15301 Willowood Dr is a 5 beds, 3.5 baths, 2,564 sqft single family home for sale at $374,990 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,350/mo and returns $720/mo a month at a 8.8% 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
- $3,350/mo
- Monthly cash flow
- $720/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.5%
- Max offer
- $374,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.