For saleSingle family
$4,250,000
28028 Woodside Rd
Shorewood MN 55331
4 beds, 4 baths, 5,764 sqft
28028 Woodside Rd is a 4 beds, 4 baths, 5,764 sqft single family home for sale at $4,250,000 in Shorewood MN 55331. At 20% down it rents for an estimated $3,250/mo and returns -$27,090/mo a month at a -1.0% 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
- -$27,090/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.2%
- Max offer
- $393,500
Offer ≤ $393,500 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading