For saleSingle family
$1,176,500
25330 Park Ln
Excelsior MN 55331
3 beds, 2.5 baths, 2,350 sqft
25330 Park Ln is a 3 beds, 2.5 baths, 2,350 sqft single family home for sale at $1,176,500 in Excelsior MN 55331. At 20% down it rents for an estimated $2,600/mo and returns -$5,799/mo a month at a 0.8% 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
- $2,600/mo
- Monthly cash flow
- -$5,799/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.6%
- Max offer
- $312,500
Offer ≤ $312,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading