For saleSingle family
$579,990
1149 Woods Creek Dr S
Delano MN 55328
5 beds, 4.5 baths, 3,211 sqft
1149 Woods Creek Dr S is a 5 beds, 4.5 baths, 3,211 sqft single family home for sale at $579,990 in Delano MN 55328. At 20% down it rents for an estimated $2,975/mo and returns -$1,165/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
- $2,975/mo
- Monthly cash flow
- -$1,165/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.1%
- Max offer
- $352,500
Offer ≤ $352,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading