For saleSingle family
$635,000
357 Valley Oaks Dr
Winona MN 55987
4 beds, 3 baths, 3,306 sqft
357 Valley Oaks Dr is a 4 beds, 3 baths, 3,306 sqft single family home for sale at $635,000 in Winona MN 55987. At 20% down it rents for an estimated $1,600/mo and returns -$2,933/mo a month at a 1.1% 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
- $1,600/mo
- Monthly cash flow
- -$2,933/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.7%
- Max offer
- $191,500
Offer ≤ $191,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading