For saleSingle family
$649,900
7990 Acorn Cir
Victoria MN 55386
5 beds, 4 baths, 3,992 sqft
7990 Acorn Cir is a 5 beds, 4 baths, 3,992 sqft single family home for sale at $649,900 in Victoria MN 55386. At 20% down it rents for an estimated $3,350/mo and returns -$1,289/mo a month at a 4.3% 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
- $3,350/mo
- Monthly cash flow
- -$1,289/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.9%
- Max offer
- $397,000
Offer ≤ $397,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading