For saleSingle family
$454,900
6667 Cedar Hills Dr
Cannon Falls MN 55009
5 beds, 3 baths, 2,612 sqft
6667 Cedar Hills Dr is a 5 beds, 3 baths, 2,612 sqft single family home for sale at $454,900 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,475/mo and returns -$772/mo a month at a 4.6% 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
- $2,475/mo
- Monthly cash flow
- -$772/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $293,000
Offer ≤ $293,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading