For saleSingle family
$439,900
1520 Trailwood Ln SW
Faribault MN 55021
5 beds, 3 baths, 2,874 sqft
1520 Trailwood Ln SW is a 5 beds, 3 baths, 2,874 sqft single family home for sale at $439,900 in Faribault MN 55021. At 20% down it rents for an estimated $1,500/mo and returns -$1,640/mo a month at a 2.2% 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
- $1,500/mo
- Monthly cash flow
- -$1,640/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.4%
- Max offer
- $178,500
Offer ≤ $178,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading