For saleSingle family
$1,014,900
4641 Wolfberry Curv
Minnetrista MN 55331
3 beds, 2.5 baths, 3,320 sqft
4641 Wolfberry Curv is a 3 beds, 2.5 baths, 3,320 sqft single family home for sale at $1,014,900 in Minnetrista MN 55331. At 20% down it rents for an estimated $3,600/mo and returns -$3,645/mo a month at a 2.4% 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
- $3,600/mo
- Monthly cash flow
- -$3,645/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $428,500
Offer ≤ $428,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading