For saleSingle family
$547,795
1914 Ravine Rd
Carver MN 55315
3 beds, 3 baths, 1,773 sqft
1914 Ravine Rd is a 3 beds, 3 baths, 1,773 sqft single family home for sale at $547,795 in Carver MN 55315. At 20% down it rents for an estimated $2,825/mo and returns -$1,086/mo a month at a 4.3% 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
- $2,825/mo
- Monthly cash flow
- -$1,086/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.9%
- Max offer
- $334,500
Offer ≤ $334,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading