For saleSingle family
$565,000
4100 Xenwood Ave S
Saint Louis Park MN 55416
4 beds, 3 baths, 2,160 sqft
4100 Xenwood Ave S is a 4 beds, 3 baths, 2,160 sqft single family home for sale at $565,000 in Saint Louis Park MN 55416. At 20% down it rents for an estimated $3,150/mo and returns -$883/mo a month at a 4.8% 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
- $3,150/mo
- Monthly cash flow
- -$883/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $373,000
Offer ≤ $373,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading