For saleTownhouse
$285,000
5409 Pompano Dr
Minnetonka MN 55343
2 beds, 2 baths, 1,570 sqft
5409 Pompano Dr is a 2 beds, 2 baths, 1,570 sqft townhouse home for sale at $285,000 in Minnetonka MN 55343. At 20% down it rents for an estimated $1,450/mo and returns -$770/mo a month at a 3.4% 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
- $1,450/mo
- Monthly cash flow
- -$770/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $142,000
Offer ≤ $142,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading