For saleSingle family
$575,000
13563 Foxberry Rd
Savage MN 55378
3 beds, 4 baths, 2,604 sqft
13563 Foxberry Rd is a 3 beds, 4 baths, 2,604 sqft single family home for sale at $575,000 in Savage MN 55378. At 20% down it rents for an estimated $2,375/mo and returns -$1,730/mo a month at a 3.1% 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
- $2,375/mo
- Monthly cash flow
- -$1,730/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $282,000
Offer ≤ $282,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading