For saleSingle family
$975,000
5392 Rolling Hills Pkwy
Victoria MN 55318
6 beds, 5 baths, 4,500 sqft
5392 Rolling Hills Pkwy is a 6 beds, 5 baths, 4,500 sqft single family home for sale at $975,000 in Victoria MN 55318. At 20% down it rents for an estimated $3,675/mo and returns -$3,285/mo a month at a 2.6% 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
- $3,675/mo
- Monthly cash flow
- -$3,285/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.2%
- Max offer
- $437,000
Offer ≤ $437,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading