For saleSingle family
$5,900,000
2265 Pioneer Trl
Medina MN 55340
5 beds, 2 baths, 2,510 sqft
2265 Pioneer Trl is a 5 beds, 2 baths, 2,510 sqft single family home for sale at $5,900,000 in Medina MN 55340. At 20% down it rents for an estimated $3,700/mo and returns -$38,419/mo a month at a -1.1% 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
- $3,700/mo
- Monthly cash flow
- -$38,419/mo
- Cap rate
- -1.1%
- Cash-on-cash
- -39.1%
- Max offer
- $448,000
Offer ≤ $448,000 (92% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading