For saleSingle family
$349,900
25868 Emerson Ct
Wyoming MN 55092
3 beds, 2 baths, 1,393 sqft
25868 Emerson Ct is a 3 beds, 2 baths, 1,393 sqft single family home for sale at $349,900 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns -$298/mo a month at a 5.6% 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
- $2,200/mo
- Monthly cash flow
- -$298/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.1%
- Max offer
- $260,000
Offer ≤ $260,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading