Pending saleTownhouse
$520,264
6384 Goodwin Ln
Wyoming MN 55092
3 beds, 2 baths, 1,713 sqft
6384 Goodwin Ln is a 3 beds, 2 baths, 1,713 sqft townhouse home pending sale at $520,264 in Wyoming MN 55092. At 20% down it rents for an estimated $2,200/mo and returns -$1,418/mo a month at a 3.4% 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
- $2,200/mo
- Monthly cash flow
- -$1,418/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.3%
- Max offer
- $258,500
Offer ≤ $258,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading