For saleSingle family
$1,299,900
5915 Sweetwater Cir
Excelsior MN 55331
4 beds, 4 baths, 4,088 sqft
5915 Sweetwater Cir is a 4 beds, 4 baths, 4,088 sqft single family home for sale at $1,299,900 in Excelsior MN 55331. At 20% down it rents for an estimated $3,050/mo and returns -$6,230/mo a month at a 0.9% 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
- $3,050/mo
- Monthly cash flow
- -$6,230/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.8%
- Max offer
- $366,000
Offer ≤ $366,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading