For saleSingle family
$749,900
5129 Waterbury Rd
Mound MN 55364
3 beds, 3.5 baths, 3,181 sqft
5129 Waterbury Rd is a 3 beds, 3.5 baths, 3,181 sqft single family home for sale at $749,900 in Mound MN 55364. At 20% down it rents for an estimated $3,600/mo and returns -$1,753/mo a month at a 3.9% 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
- $3,600/mo
- Monthly cash flow
- -$1,753/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $427,000
Offer ≤ $427,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading