For saleSingle family
$539,990
714 Waterleaf Way
Maplewood MN 55119
5 beds, 2,449 sqft
714 Waterleaf Way is a 5 beds, 2,449 sqft single family home for sale at $539,990 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns -$980/mo a month at a 4.5% 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
- $2,875/mo
- Monthly cash flow
- -$980/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $340,500
Offer ≤ $340,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading