For saleSingle family
$1,599,000
6480 Yosemite Ln
Excelsior MN 55331
4 beds, 4 baths, 5,706 sqft
6480 Yosemite Ln is a 4 beds, 4 baths, 5,706 sqft single family home for sale at $1,599,000 in Excelsior MN 55331. At 20% down it rents for an estimated $3,050/mo and returns -$8,365/mo a month at a 0.4% 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
- $3,050/mo
- Monthly cash flow
- -$8,365/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.4%
- Max offer
- $368,000
Offer ≤ $368,000 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading