For saleSingle family
$2,995,000
19670 Excelsior Blvd
Deephaven MN 55331
5 beds, 7 baths, 6,137 sqft
19670 Excelsior Blvd is a 5 beds, 7 baths, 6,137 sqft single family home for sale at $2,995,000 in Deephaven MN 55331. At 20% down it rents for an estimated $3,725/mo and returns -$17,656/mo a month at a -0.4% 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
- $3,725/mo
- Monthly cash flow
- -$17,656/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.4%
- Max offer
- $451,500
Offer ≤ $451,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading