For saleSingle family
$514,900
13421 Arthur St W
Minnetonka MN 55305
3 beds, 2 baths, 1,962 sqft
13421 Arthur St W is a 3 beds, 2 baths, 1,962 sqft single family home for sale at $514,900 in Minnetonka MN 55305. At 20% down it rents for an estimated $2,250/mo and returns -$1,426/mo a month at a 3.3% 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
- $2,250/mo
- Monthly cash flow
- -$1,426/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.6%
- Max offer
- $267,000
Offer ≤ $267,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading