For saleTownhouse
$927,230
4598 Tovero Trl
Medina MN 55340
3 beds, 3 baths, 3,194 sqft
4598 Tovero Trl is a 3 beds, 3 baths, 3,194 sqft townhouse home for sale at $927,230 in Medina MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$4,093/mo a month at a 1.4% 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
- $2,400/mo
- Monthly cash flow
- -$4,093/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $266,500
Offer ≤ $266,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading