For saleSingle family
$1,700,000
5541 Conifer Trl
Minnetonka MN 55345
4 beds, 4.5 baths, 4,336 sqft
5541 Conifer Trl is a 4 beds, 4.5 baths, 4,336 sqft single family home for sale at $1,700,000 in Minnetonka MN 55345. At 20% down it rents for an estimated $3,350/mo and returns -$8,786/mo a month at a 0.5% 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
- $3,350/mo
- Monthly cash flow
- -$8,786/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -31.0%
- Max offer
- $403,500
Offer ≤ $403,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading