For saleSingle family
$465,000
4935 Woodland Rd
Minnetonka MN 55345
4 beds, 2 baths, 2,027 sqft
4935 Woodland Rd is a 4 beds, 2 baths, 2,027 sqft single family home for sale at $465,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,500/mo and returns $239/mo a month at a 7.1% 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
- $3,500/mo
- Monthly cash flow
- $239/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $419,000
Offer ≤ $419,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.