For saleTwin home
$539,900
20550 Excelsior Blvd
Excelsior MN 55331
3 beds, 2 baths, 1,556 sqft
20550 Excelsior Blvd is a 3 beds, 2 baths, 1,556 sqft twin home home for sale at $539,900 in Excelsior MN 55331. At 20% down it rents for an estimated $2,850/mo and returns -$1,004/mo a month at a 4.4% 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
- $2,850/mo
- Monthly cash flow
- -$1,004/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $337,500
Offer ≤ $337,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading