For saleSingle family
$3,580,800
109 Minnetonka Ave S
Wayzata MN 55391
4 beds, 3 baths, 4,349 sqft
109 Minnetonka Ave S is a 4 beds, 3 baths, 4,349 sqft single family home for sale at $3,580,800 in Wayzata MN 55391. At 20% down it rents for an estimated $3,575/mo and returns -$21,987/mo a month at a -0.7% 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
- $3,575/mo
- Monthly cash flow
- -$21,987/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -36.8%
- Max offer
- $433,000
Offer ≤ $433,000 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading