For saleSingle family
$2,349,000
525 Navajo Rd W
Medina MN 55340
4 beds, 4.5 baths, 6,311 sqft
525 Navajo Rd W is a 4 beds, 4.5 baths, 6,311 sqft single family home for sale at $2,349,000 in Medina MN 55340. At 20% down it rents for an estimated $3,300/mo and returns -$13,469/mo a month at a -0.2% 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
- $3,300/mo
- Monthly cash flow
- -$13,469/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.4%
- Max offer
- $400,000
Offer ≤ $400,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading