For saleSingle family
$1,360,000
4304 Hillside Dr
Medina MN 55340
5 beds, 4.5 baths, 5,456 sqft
4304 Hillside Dr is a 5 beds, 4.5 baths, 5,456 sqft single family home for sale at $1,360,000 in Medina MN 55340. At 20% down it rents for an estimated $3,700/mo and returns -$6,009/mo a month at a 1.4% 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
- $3,700/mo
- Monthly cash flow
- -$6,009/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $442,500
Offer ≤ $442,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading