For saleSingle family
$3,995,000
1915 Oakland Rd
Minnetonka MN 55305
4 beds, 5 baths, 6,799 sqft
1915 Oakland Rd is a 4 beds, 5 baths, 6,799 sqft single family home for sale at $3,995,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $3,575/mo and returns -$24,944/mo a month at a -0.8% 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
- $3,575/mo
- Monthly cash flow
- -$24,944/mo
- Cap rate
- -0.8%
- Cash-on-cash
- -37.5%
- Max offer
- $433,000
Offer ≤ $433,000 (89% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading