For saleSingle family
$274,950
4518 Wilshire Blvd
Mound MN 55364
4 beds, 3 baths, 1,804 sqft
4518 Wilshire Blvd is a 4 beds, 3 baths, 1,804 sqft single family home for sale at $274,950 in Mound MN 55364. At 20% down it rents for an estimated $4,200/mo and returns $2,237/mo a month at a 16.4% 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
- $4,200/mo
- Monthly cash flow
- $2,237/mo
- Cap rate
- 16.4%
- Cash-on-cash
- 48.8%
- Max offer
- $274,950
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading