For saleSingle family
$530,000
625 Rosswood Ln
Wayzata MN 55391
4 beds, 2 baths, 1,875 sqft
625 Rosswood Ln is a 4 beds, 2 baths, 1,875 sqft single family home for sale at $530,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,575/mo and returns -$209/mo a month at a 6.2% 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
- $3,575/mo
- Monthly cash flow
- -$209/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.4%
- Max offer
- $422,500
Offer ≤ $422,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading