For saleSingle family
$469,900
5612 261st St
Wyoming MN 55092
3 beds, 2 baths, 2,397 sqft
5612 261st St is a 3 beds, 2 baths, 2,397 sqft single family home for sale at $469,900 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns -$1,155/mo a month at a 3.7% 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
- $2,200/mo
- Monthly cash flow
- -$1,155/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $261,000
Offer ≤ $261,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading