For saleTownhouse
$399,990
19186 Goldenrod Trl
Corcoran MN 55340
3 beds, 3 baths, 1,883 sqft
19186 Goldenrod Trl is a 3 beds, 3 baths, 1,883 sqft townhouse home for sale at $399,990 in Corcoran MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$564/mo a month at a 5.0% 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
- -$564/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $264,000
Offer ≤ $264,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading