For saleSingle family
$489,900
5900 259th St
Wyoming MN 55092
6 beds, 4 baths, 2,858 sqft
5900 259th St is a 6 beds, 4 baths, 2,858 sqft single family home for sale at $489,900 in Wyoming MN 55092. At 20% down it rents for an estimated $2,975/mo and returns -$522/mo a month at a 5.4% 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
- $2,975/mo
- Monthly cash flow
- -$522/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.4%
- Max offer
- $352,000
Offer ≤ $352,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading