For saleSingle family
$535,000
10 Woodlawn Ave
Excelsior MN 55331
4 beds, 2 baths, 2,105 sqft
10 Woodlawn Ave is a 4 beds, 2 baths, 2,105 sqft single family home for sale at $535,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,250/mo and returns -$569/mo a month at a 5.4% 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
- -$569/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.4%
- Max offer
- $384,500
Offer ≤ $384,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading