For saleTownhouse
$399,900
9113 Medley Cir
Golden Valley MN 55427
3 beds, 2.5 baths, 2,139 sqft
9113 Medley Cir is a 3 beds, 2.5 baths, 2,139 sqft townhouse home for sale at $399,900 in Golden Valley MN 55427. At 20% down it rents for an estimated $1,900/mo and returns -$1,240/mo a month at a 2.9% 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
- $1,900/mo
- Monthly cash flow
- -$1,240/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.6%
- Max offer
- $180,000
Offer ≤ $180,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading