For saleSingle family
$995,000
5735 Grant Lorenz Rd
Shorewood MN 55331
4 beds, 3 baths, 3,610 sqft
5735 Grant Lorenz Rd is a 4 beds, 3 baths, 3,610 sqft single family home for sale at $995,000 in Shorewood MN 55331. At 20% down it rents for an estimated $3,250/mo and returns -$3,853/mo a month at a 2.0% 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
- $3,250/mo
- Monthly cash flow
- -$3,853/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.2%
- Max offer
- $387,500
Offer ≤ $387,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading