For saleTownhouse
$474,900
13956 Shoreside Ct
Savage MN 55378
4 beds, 4 baths, 3,452 sqft
13956 Shoreside Ct is a 4 beds, 4 baths, 3,452 sqft townhouse home for sale at $474,900 in Savage MN 55378. At 20% down it rents for an estimated $2,425/mo and returns -$1,178/mo a month at a 3.7% 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
- $2,425/mo
- Monthly cash flow
- -$1,178/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.9%
- Max offer
- $250,500
Offer ≤ $250,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading