For saleTownhouse
$385,000
6924 Huckleberry Dr
Excelsior MN 55331
3 beds, 2.5 baths, 1,932 sqft
6924 Huckleberry Dr is a 3 beds, 2.5 baths, 1,932 sqft townhouse home for sale at $385,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,600/mo and returns $673/mo a month at a 8.8% 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
- $673/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $385,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading