Pending saleTownhouse
$1,508,995
1579 Marsh Pointe Ct
Medina MN 55340
3 beds, 3 baths, 3,942 sqft
1579 Marsh Pointe Ct is a 3 beds, 3 baths, 3,942 sqft townhouse home pending sale at $1,508,995 in Medina MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$7,980/mo a month at a 0.3% 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
- $2,400/mo
- Monthly cash flow
- -$7,980/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.7%
- Max offer
- $269,500
Offer ≤ $269,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading