For saleTownhouse
$528,578
6358 Goodwin Ln
Wyoming MN 55092
3 beds, 2 baths, 1,713 sqft
6358 Goodwin Ln is a 3 beds, 2 baths, 1,713 sqft townhouse home for sale at $528,578 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns -$1,473/mo a month at a 3.3% 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
- -$1,473/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $258,500
Offer ≤ $258,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading