For saleSingle family
$738,990
914 Big Woods Dr
Delano MN 55328
5 beds, 4.5 baths, 4,721 sqft
914 Big Woods Dr is a 5 beds, 4.5 baths, 4,721 sqft single family home for sale at $738,990 in Delano MN 55328. At 20% down it rents for an estimated $2,975/mo and returns -$2,300/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
- $2,975/mo
- Monthly cash flow
- -$2,300/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.7%
- Max offer
- $353,500
Offer ≤ $353,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading