Pending saleSingle family
$1,113,131
4662 Wolfberry Curv
Minnetrista MN 55331
5 beds, 5 baths, 4,815 sqft
4662 Wolfberry Curv is a 5 beds, 5 baths, 4,815 sqft single family home pending sale at $1,113,131 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,475/mo and returns -$3,471/mo a month at a 2.9% 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
- $4,475/mo
- Monthly cash flow
- -$3,471/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.7%
- Max offer
- $532,000
Offer ≤ $532,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading