For saleTownhouse
$445,000
1075 Victoria Greens Blvd
Victoria MN 55386
3 beds, 3 baths, 2,306 sqft
1075 Victoria Greens Blvd is a 3 beds, 3 baths, 2,306 sqft townhouse home for sale at $445,000 in Victoria MN 55386. At 20% down it rents for an estimated $2,350/mo and returns -$1,068/mo a month at a 3.8% 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
- $2,350/mo
- Monthly cash flow
- -$1,068/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $239,000
Offer ≤ $239,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading