For saleSingle family
$776,040
6800 Bellflower Dr
Minnetrista MN 55331
3 beds, 2.5 baths, 2,938 sqft
6800 Bellflower Dr is a 3 beds, 2.5 baths, 2,938 sqft single family home for sale at $776,040 in Minnetrista MN 55331. At 20% down it rents for an estimated $3,600/mo and returns -$1,940/mo a month at a 3.7% 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
- -$1,940/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $427,000
Offer ≤ $427,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading