For saleCondo
$525,000
11460 Fairfield Rd W Unit 103
Minnetonka MN 55305
2 beds, 2 baths, 1,720 sqft
11460 Fairfield Rd W Unit 103 is a 2 beds, 2 baths, 1,720 sqft condo home for sale at $525,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $1,700/mo and returns -$2,368/mo a month at a 1.3% 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
- $1,700/mo
- Monthly cash flow
- -$2,368/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -27.1%
- Max offer
- $144,500
Offer ≤ $144,500 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading