For saleSingle family
$635,000
5783 Wildwood Rd
Cannon Falls MN 55009
4 beds, 2 baths, 2,613 sqft
5783 Wildwood Rd is a 4 beds, 2 baths, 2,613 sqft single family home for sale at $635,000 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,250/mo and returns -$2,283/mo a month at a 2.4% 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
- $2,250/mo
- Monthly cash flow
- -$2,283/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.6%
- Max offer
- $267,500
Offer ≤ $267,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading