For saleSingle family
$449,000
7961 Pioneer Rd
Wyoming MN 55092
3 beds, 2 baths, 2,130 sqft
7961 Pioneer Rd is a 3 beds, 2 baths, 2,130 sqft single family home for sale at $449,000 in Wyoming MN 55092. At 20% down it rents for an estimated $2,100/mo and returns -$1,105/mo a month at a 3.7% 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
- $2,100/mo
- Monthly cash flow
- -$1,105/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $249,000
Offer ≤ $249,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading