For saleSingle family
$360,000
463 Sierra Ln NW
Eyota MN 55934
4 beds, 3 baths, 2,657 sqft
463 Sierra Ln NW is a 4 beds, 3 baths, 2,657 sqft single family home for sale at $360,000 in Eyota MN 55934. At 20% down it rents for an estimated $2,550/mo and returns $25/mo a month at a 6.6% 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
- $2,550/mo
- Monthly cash flow
- $25/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.4%
- Max offer
- $305,500
Offer ≤ $305,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.