For saleSingle family
$637,540
1900 Timber Ln
Carver MN 55315
4 beds, 3 baths, 2,692 sqft
1900 Timber Ln is a 4 beds, 3 baths, 2,692 sqft single family home for sale at $637,540 in Carver MN 55315. At 20% down it rents for an estimated $3,200/mo and returns -$1,351/mo a month at a 4.1% 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
- $3,200/mo
- Monthly cash flow
- -$1,351/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.7%
- Max offer
- $379,000
Offer ≤ $379,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading