For saleSingle family
$6,950,000
5964 Hermitage Trl
Minnetrista MN 55364
5 beds, 5.5 baths, 7,333 sqft
5964 Hermitage Trl is a 5 beds, 5.5 baths, 7,333 sqft single family home for sale at $6,950,000 in Minnetrista MN 55364. At 20% down it rents for an estimated $4,475/mo and returns -$45,139/mo a month at a -1.1% 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
- $4,475/mo
- Monthly cash flow
- -$45,139/mo
- Cap rate
- -1.1%
- Cash-on-cash
- -39.0%
- Max offer
- $542,000
Offer ≤ $542,000 (92% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading