For saleSingle family
$540,000
6055 Westbrook Rd
Golden Valley MN 55422
4 beds, 3 baths, 2,353 sqft
6055 Westbrook Rd is a 4 beds, 3 baths, 2,353 sqft single family home for sale at $540,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,500/mo and returns -$1,355/mo a month at a 3.7% 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
- $2,500/mo
- Monthly cash flow
- -$1,355/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.1%
- Max offer
- $296,500
Offer ≤ $296,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading