For saleTownhouse
$399,900
6786 Wildflower Way
Minnetrista MN 55331
3 beds, 2.5 baths, 2,082 sqft
6786 Wildflower Way is a 3 beds, 2.5 baths, 2,082 sqft townhouse home for sale at $399,900 in Minnetrista MN 55331. At 20% down it rents for an estimated $3,600/mo and returns $636/mo a month at a 8.6% 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
- $3,600/mo
- Monthly cash flow
- $636/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading