For saleSingle family
$1,250,000
4716 Fairhills Rd W
Minnetonka MN 55345
5 beds, 4 baths, 4,127 sqft
4716 Fairhills Rd W is a 5 beds, 4 baths, 4,127 sqft single family home for sale at $1,250,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,925/mo and returns -$4,998/mo a month at a 1.9% 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
- $3,925/mo
- Monthly cash flow
- -$4,998/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $468,000
Offer ≤ $468,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading