For saleSingle family
$631,410
1906 Timber Ln
Carver MN 55315
4 beds, 3 baths, 2,706 sqft
1906 Timber Ln is a 4 beds, 3 baths, 2,706 sqft single family home for sale at $631,410 in Carver MN 55315. At 20% down it rents for an estimated $3,200/mo and returns -$1,307/mo a month at a 4.2% 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
- $3,200/mo
- Monthly cash flow
- -$1,307/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $379,000
Offer ≤ $379,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading