For saleMulti-family
$685,000
25640 Wild Rose Ln
Shorewood MN 55331
7 beds, 4 baths, 3,316 sqft
25640 Wild Rose Ln is a 7 beds, 4 baths, 3,316 sqft multi-family home for sale at $685,000 in Shorewood MN 55331. At 20% down it rents for an estimated $8,100/mo and returns $3,296/mo a month at a 12.3% 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
- $8,100/mo
- Monthly cash flow
- $3,296/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.9%
- Max offer
- $685,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.