For saleSingle family
$395,000
5224 Seabury Rd
Mound MN 55364
3 beds, 2 baths, 1,878 sqft
5224 Seabury Rd is a 3 beds, 2 baths, 1,878 sqft single family home for sale at $395,000 in Mound MN 55364. At 20% down it rents for an estimated $3,600/mo and returns $780/mo a month at a 9.0% 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
- $3,600/mo
- Monthly cash flow
- $780/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.9%
- Max offer
- $395,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading