For saleTownhouse
$447,990
19204 Goldenrod Trl
Corcoran MN 55340
3 beds, 2.5 baths, 1,883 sqft
19204 Goldenrod Trl is a 3 beds, 2.5 baths, 1,883 sqft townhouse home for sale at $447,990 in Corcoran MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$885/mo a month at a 4.3% 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
- $2,400/mo
- Monthly cash flow
- -$885/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $264,000
Offer ≤ $264,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading