For saleSingle family
$435,000
1400 Field Creek Cir
Victoria MN 55386
4 beds, 3.5 baths, 2,005 sqft
1400 Field Creek Cir is a 4 beds, 3.5 baths, 2,005 sqft single family home for sale at $435,000 in Victoria MN 55386. At 20% down it rents for an estimated $3,500/mo and returns $449/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
- $3,500/mo
- Monthly cash flow
- $449/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.2%
- Max offer
- $419,000
Offer ≤ $419,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.