For saleSingle family
$4,500,000
2875 Gale Rd
Woodland MN 55391
5 beds, 5.5 baths, 7,369 sqft
2875 Gale Rd is a 5 beds, 5.5 baths, 7,369 sqft single family home for sale at $4,500,000 in Woodland MN 55391. At 20% down it rents for an estimated $3,725/mo and returns -$28,399/mo a month at a -0.9% 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
- $3,725/mo
- Monthly cash flow
- -$28,399/mo
- Cap rate
- -0.9%
- Cash-on-cash
- -37.9%
- Max offer
- $451,500
Offer ≤ $451,500 (90% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading