For saleSingle family
$2,849,000
3698 Woodland Cove Pkwy
Minnetrista MN 55331
4 beds, 3.5 baths, 5,741 sqft
3698 Woodland Cove Pkwy is a 4 beds, 3.5 baths, 5,741 sqft single family home for sale at $2,849,000 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,025/mo and returns -$16,313/mo a month at a -0.2% 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
- $4,025/mo
- Monthly cash flow
- -$16,313/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.4%
- Max offer
- $487,500
Offer ≤ $487,500 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading