Pending saleSingle family
$399,900
6502 Dale Cir SW
Waverly MN 55390
3 beds, 2 baths, 1,604 sqft
6502 Dale Cir SW is a 3 beds, 2 baths, 1,604 sqft single family home pending sale at $399,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,000/mo and returns -$855/mo a month at a 4.1% 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
- $2,000/mo
- Monthly cash flow
- -$855/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $237,000
Offer ≤ $237,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading