For saleSingle family
$1,389,000
4151 Rice St
Shoreview MN 55126
4 beds, 3.5 baths, 6,376 sqft
4151 Rice St is a 4 beds, 3.5 baths, 6,376 sqft single family home for sale at $1,389,000 in Shoreview MN 55126. At 20% down it rents for an estimated $3,075/mo and returns -$6,841/mo a month at a 0.8% 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
- $3,075/mo
- Monthly cash flow
- -$6,841/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.5%
- Max offer
- $369,500
Offer ≤ $369,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading