For saleSingle family
$975,000
31500 Echo Valley Trl
Cannon Falls MN 55009
4 beds, 4 baths, 3,188 sqft
31500 Echo Valley Trl is a 4 beds, 4 baths, 3,188 sqft single family home for sale at $975,000 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,250/mo and returns -$4,710/mo a month at a 0.9% 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
- $2,250/mo
- Monthly cash flow
- -$4,710/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -29.0%
- Max offer
- $270,000
Offer ≤ $270,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading