For saleSingle family
$525,000
13209 Sheffield Curv
Minnetonka MN 55305
3 beds, 3 baths, 2,572 sqft
13209 Sheffield Curv is a 3 beds, 3 baths, 2,572 sqft single family home for sale at $525,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $2,400/mo and returns -$1,348/mo a month at a 3.6% 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
- $2,400/mo
- Monthly cash flow
- -$1,348/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.4%
- Max offer
- $284,500
Offer ≤ $284,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading