For saleSingle family
$7,900,000
1225 Shoreline Dr
Wayzata MN 55391
5 beds, 6.5 baths, 6,404 sqft
1225 Shoreline Dr is a 5 beds, 6.5 baths, 6,404 sqft single family home for sale at $7,900,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,475/mo and returns -$52,921/mo a month at a -1.4% 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
- $3,475/mo
- Monthly cash flow
- -$52,921/mo
- Cap rate
- -1.4%
- Cash-on-cash
- -40.2%
- Max offer
- $421,000
Offer ≤ $421,000 (95% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading