For saleSingle family
$1,775,000
4485 Brindle Dr
Medina MN 55340
5 beds, 5 baths, 5,445 sqft
4485 Brindle Dr is a 5 beds, 5 baths, 5,445 sqft single family home for sale at $1,775,000 in Medina MN 55340. At 20% down it rents for an estimated $3,100/mo and returns -$9,571/mo a month at a 0.2% 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
- $3,100/mo
- Monthly cash flow
- -$9,571/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.4%
- Max offer
- $375,000
Offer ≤ $375,000 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading