For saleSingle family
$949,000
5500 Rolling Hills Pkwy
Victoria MN 55318
5 beds, 3.5 baths, 3,644 sqft
5500 Rolling Hills Pkwy is a 5 beds, 3.5 baths, 3,644 sqft single family home for sale at $949,000 in Victoria MN 55318. At 20% down it rents for an estimated $3,350/mo and returns -$3,425/mo a month at a 2.3% 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
- $3,350/mo
- Monthly cash flow
- -$3,425/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $399,000
Offer ≤ $399,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading