For saleSingle family
$485,000
14110 Bellevue Dr
Minnetonka MN 55345
4 beds, 2 baths, 1,904 sqft
14110 Bellevue Dr is a 4 beds, 2 baths, 1,904 sqft single family home for sale at $485,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,800/mo and returns $338/mo a month at a 7.5% 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
- $3,800/mo
- Monthly cash flow
- $338/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $448,500
Offer ≤ $448,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading