For saleSingle family
$450,000
8510 Trista Ln E
Saint Bonifacius MN 55375
5 beds, 3 baths, 2,570 sqft
8510 Trista Ln E is a 5 beds, 3 baths, 2,570 sqft single family home for sale at $450,000 in Saint Bonifacius MN 55375. At 20% down it rents for an estimated $3,225/mo and returns $69/mo a month at a 6.7% 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
- $3,225/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $386,500
Offer ≤ $386,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.