For saleTownhouse
$418,990
10354 Birchwood Cir
Victoria MN 55318
3 beds, 2.5 baths, 1,890 sqft
10354 Birchwood Cir is a 3 beds, 2.5 baths, 1,890 sqft townhouse home for sale at $418,990 in Victoria MN 55318. At 20% down it rents for an estimated $2,350/mo and returns -$743/mo a month at a 4.5% 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
- $2,350/mo
- Monthly cash flow
- -$743/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.6%
- Max offer
- $257,500
Offer ≤ $257,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading