For saleTownhouse
$999,490
4517 Tovero Trl
Medina MN 55340
3 beds, 3 baths, 3,194 sqft
4517 Tovero Trl is a 3 beds, 3 baths, 3,194 sqft townhouse home for sale at $999,490 in Medina MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$4,576/mo a month at a 1.2% 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
- $2,400/mo
- Monthly cash flow
- -$4,576/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $267,000
Offer ≤ $267,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading