For saleTownhouse
$499,990
19224 Goldenrod Trl
Corcoran MN 55340
3 beds, 2.5 baths, 1,983 sqft
19224 Goldenrod Trl is a 3 beds, 2.5 baths, 1,983 sqft townhouse home for sale at $499,990 in Corcoran MN 55340. At 20% down it rents for an estimated $2,400/mo and returns -$1,232/mo a month at a 3.7% 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
- $2,400/mo
- Monthly cash flow
- -$1,232/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $264,500
Offer ≤ $264,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading