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 $4,950/mo and returns $60/mo a month at a 6.8% 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
- $4,950/mo
- Monthly cash flow
- $60/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.5%
- Max offer
- $584,500
Offer ≤ $584,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading