For saleTownhouse
$415,185
10380 Birchwood Cir
Victoria MN 55318
3 beds, 3 baths, 1,921 sqft
10380 Birchwood Cir is a 3 beds, 3 baths, 1,921 sqft townhouse home for sale at $415,185 in Victoria MN 55318. At 20% down it rents for an estimated $2,350/mo and returns -$718/mo a month at a 4.6% 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
- $2,350/mo
- Monthly cash flow
- -$718/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $257,500
Offer ≤ $257,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading