For saleTownhouse
$210,000
3 Somerset Dr
Waconia MN 55387
2 beds, 1 bath, 936 sqft
3 Somerset Dr is a 2 beds, 1 bath, 936 sqft townhouse home for sale at $210,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,375/mo and returns $742/mo a month at a 10.9% 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
- $2,375/mo
- Monthly cash flow
- $742/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.2%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading