For saleSingle family
$490,000
3929 Williston Rd
Minnetonka MN 55345
4 beds, 2.5 baths, 1,800 sqft
3929 Williston Rd is a 4 beds, 2.5 baths, 1,800 sqft single family home for sale at $490,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,500/mo and returns $63/mo a month at a 6.7% 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
- $63/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $419,500
Offer ≤ $419,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.