For saleSingle family
$199,900
140 2nd Ave N
Waite Park MN 56387
4 beds, 2 baths, 2,787 sqft
140 2nd Ave N is a 4 beds, 2 baths, 2,787 sqft single family home for sale at $199,900 in Waite Park MN 56387. At 20% down it rents for an estimated $1,600/mo and returns $173/mo a month at a 7.7% 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
- $1,600/mo
- Monthly cash flow
- $173/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $188,500
Offer ≤ $188,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading