For saleTownhouse
$215,000
444 Kirkwall Ct
Waite Park MN 56387
2 beds, 2 baths, 1,638 sqft
444 Kirkwall Ct is a 2 beds, 2 baths, 1,638 sqft townhouse home for sale at $215,000 in Waite Park MN 56387. At 20% down it rents for an estimated $950/mo and returns -$636/mo a month at a 3.1% 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
- $950/mo
- Monthly cash flow
- -$636/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $100,500
Offer ≤ $100,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading