For saleSingle family
$285,000
112 13th Ave NW
Waseca MN 56093
4 beds, 2 baths, 2,668 sqft
112 13th Ave NW is a 4 beds, 2 baths, 2,668 sqft single family home for sale at $285,000 in Waseca MN 56093. At 20% down it rents for an estimated $1,350/mo and returns -$685/mo a month at a 3.8% 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
- $1,350/mo
- Monthly cash flow
- -$685/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $160,000
Offer ≤ $160,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading