For saleTownhouse
$865,000
4890 Regents Walk
Excelsior MN 55331
3 beds, 3 baths, 3,312 sqft
4890 Regents Walk is a 3 beds, 3 baths, 3,312 sqft townhouse home for sale at $865,000 in Excelsior MN 55331. At 20% down it rents for an estimated $2,600/mo and returns -$3,760/mo a month at a 1.5% 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
- $2,600/mo
- Monthly cash flow
- -$3,760/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.1%
- Max offer
- $256,000
Offer ≤ $256,000 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading