For saleSingle family
$2,100,000
28010 Boulder Bridge Dr
Excelsior MN 55331
4 beds, 3.5 baths, 5,026 sqft
28010 Boulder Bridge Dr is a 4 beds, 3.5 baths, 5,026 sqft single family home for sale at $2,100,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,250/mo and returns -$11,741/mo a month at a -0.0% 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
- $3,250/mo
- Monthly cash flow
- -$11,741/mo
- Cap rate
- -0.0%
- Cash-on-cash
- -33.5%
- Max offer
- $393,500
Offer ≤ $393,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading