Pending saleSingle family
$435,000
4787 261st St
Wyoming MN 55092
2 beds, 2 baths, 1,249 sqft
4787 261st St is a 2 beds, 2 baths, 1,249 sqft single family home pending sale at $435,000 in Wyoming MN 55092. At 20% down it rents for an estimated $1,825/mo and returns -$1,280/mo a month at a 3.1% 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
- $1,825/mo
- Monthly cash flow
- -$1,280/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.7%
- Max offer
- $216,500
Offer ≤ $216,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading