For saleSingle family
$379,000
3921 Williston Rd
Minnetonka MN 55345
3 beds, 2 baths, 2,200 sqft
3921 Williston Rd is a 3 beds, 2 baths, 2,200 sqft single family home for sale at $379,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,075/mo and returns $369/mo a month at a 7.8% 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
- $3,075/mo
- Monthly cash flow
- $369/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $363,000
Offer ≤ $363,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading