For saleSingle family
$3,135,000
4465 Brindle Dr
Medina MN 55340
5 beds, 8 baths, 8,498 sqft
4465 Brindle Dr is a 5 beds, 8 baths, 8,498 sqft single family home for sale at $3,135,000 in Medina MN 55340. At 20% down it rents for an estimated $3,100/mo and returns -$19,280/mo a month at a -0.7% 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
- $3,100/mo
- Monthly cash flow
- -$19,280/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -36.9%
- Max offer
- $375,500
Offer ≤ $375,500 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading