For saleSingle family
$440,655
561 Greywood Blvd SW
Delano MN 55328
5 beds, 3 baths, 2,449 sqft
561 Greywood Blvd SW is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $440,655 in Delano MN 55328. At 20% down it rents for an estimated $2,975/mo and returns -$171/mo a month at a 6.2% 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
- $2,975/mo
- Monthly cash flow
- -$171/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.3%
- Max offer
- $351,500
Offer ≤ $351,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading