For saleSingle family
$583,990
4138 Meadowview Court
Waconia MN 55387
4 beds, 2,469 sqft
4138 Meadowview Court is a 4 beds, 2,469 sqft single family home for sale at $583,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$1,669/mo a month at a 3.2% 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
- $2,500/mo
- Monthly cash flow
- -$1,669/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.1%
- Max offer
- $296,500
Offer ≤ $296,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading