For saleSingle family
$274,900
5013 Shoreline Dr
Mound MN 55364
3 beds, 1 bath, 1,250 sqft
5013 Shoreline Dr is a 3 beds, 1 bath, 1,250 sqft single family home for sale at $274,900 in Mound MN 55364. At 20% down it rents for an estimated $3,000/mo and returns $1,038/mo a month at a 11.2% 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
- $3,000/mo
- Monthly cash flow
- $1,038/mo
- Cap rate
- 11.2%
- Cash-on-cash
- 22.6%
- Max offer
- $274,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading