For saleSingle family
$509,310
1906 Dogwood Ct
Carver MN 55315
4 beds, 2 baths, 2,280 sqft
1906 Dogwood Ct is a 4 beds, 2 baths, 2,280 sqft single family home for sale at $509,310 in Carver MN 55315. At 20% down it rents for an estimated $3,200/mo and returns -$436/mo a month at a 5.6% 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
- $3,200/mo
- Monthly cash flow
- -$436/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.1%
- Max offer
- $378,500
Offer ≤ $378,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading