For saleSingle family
$1,099,900
4604 Meadowview Ln
Minnetrista MN 55331
5 beds, 5 baths, 3,779 sqft
4604 Meadowview Ln is a 5 beds, 5 baths, 3,779 sqft single family home for sale at $1,099,900 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,475/mo and returns -$3,377/mo a month at a 3.0% 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
- $4,475/mo
- Monthly cash flow
- -$3,377/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $531,500
Offer ≤ $531,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading