For saleTownhouse
$750,000
5742 Shady Oak Rd S Unit 6
Minnetonka MN 55343
2 beds, 2 baths, 2,281 sqft
5742 Shady Oak Rd S Unit 6 is a 2 beds, 2 baths, 2,281 sqft townhouse home for sale at $750,000 in Minnetonka MN 55343. At 20% down it rents for an estimated $1,450/mo and returns -$3,876/mo a month at a 0.5% 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
- $1,450/mo
- Monthly cash flow
- -$3,876/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -31.0%
- Max offer
- $145,500
Offer ≤ $145,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading