For saleSingle family
$674,900
1473 Gilmore Valley Rd
Winona MN 55987
6 beds, 3 baths, 4,515 sqft
1473 Gilmore Valley Rd is a 6 beds, 3 baths, 4,515 sqft single family home for sale at $674,900 in Winona MN 55987. At 20% down it rents for an estimated $1,975/mo and returns -$2,843/mo a month at a 1.6% 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
- $1,975/mo
- Monthly cash flow
- -$2,843/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.3%
- Max offer
- $235,500
Offer ≤ $235,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading