For saleTownhouse
$432,050
10376 Birchwood Cir
Victoria MN 55318
4 beds, 4 baths, 2,070 sqft
10376 Birchwood Cir is a 4 beds, 4 baths, 2,070 sqft townhouse home for sale at $432,050 in Victoria MN 55318. At 20% down it rents for an estimated $3,025/mo and returns -$155/mo a month at a 6.2% 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
- $3,025/mo
- Monthly cash flow
- -$155/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.2%
- Max offer
- $341,000
Offer ≤ $341,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading