For saleSingle family
$799,900
435 Far Hill Rd
Wayzata MN 55391
4 beds, 3 baths, 3,200 sqft
435 Far Hill Rd is a 4 beds, 3 baths, 3,200 sqft single family home for sale at $799,900 in Wayzata MN 55391. At 20% down it rents for an estimated $3,575/mo and returns -$2,135/mo a month at a 3.5% 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
- $3,575/mo
- Monthly cash flow
- -$2,135/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $424,000
Offer ≤ $424,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading