For saleSingle family
$429,900
558 Hyde Ave N
Mahtomedi MN 55115
3 beds, 2 baths, 1,698 sqft
558 Hyde Ave N is a 3 beds, 2 baths, 1,698 sqft single family home for sale at $429,900 in Mahtomedi MN 55115. At 20% down it rents for an estimated $2,450/mo and returns -$619/mo a month at a 4.9% 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
- $2,450/mo
- Monthly cash flow
- -$619/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $290,000
Offer ≤ $290,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading