Pending saleTownhouse
$1,690,910
1581 Marsh Pointe Ct
Medina MN 55340
4 beds, 3 baths, 4,372 sqft
1581 Marsh Pointe Ct is a 4 beds, 3 baths, 4,372 sqft townhouse home pending sale at $1,690,910 in Medina MN 55340. At 20% down it rents for an estimated $2,700/mo and returns -$8,895/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
- $2,700/mo
- Monthly cash flow
- -$8,895/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.6%
- Max offer
- $308,000
Offer ≤ $308,000 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading