For saleTownhouse
$1,200,000
5900 Ayrshire Ln
Shorewood MN 55331
3 beds, 3 baths, 3,328 sqft
5900 Ayrshire Ln is a 3 beds, 3 baths, 3,328 sqft townhouse home for sale at $1,200,000 in Shorewood MN 55331. At 20% down it rents for an estimated $2,550/mo and returns -$5,934/mo a month at a 0.7% 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
- $2,550/mo
- Monthly cash flow
- -$5,934/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.7%
- Max offer
- $266,000
Offer ≤ $266,000 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading