Pending saleTownhouse
$1,625,000
20472 Radisson Rd
Shorewood MN 55331
3 beds, 3.5 baths, 3,494 sqft
20472 Radisson Rd is a 3 beds, 3.5 baths, 3,494 sqft townhouse home pending sale at $1,625,000 in Shorewood MN 55331. At 20% down it rents for an estimated $2,600/mo and returns -$8,808/mo a month at a 0.2% 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
- $2,600/mo
- Monthly cash flow
- -$8,808/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.5%
- Max offer
- $262,500
Offer ≤ $262,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading