For saleMulti-family
$209,900
157 10th Ave N
Waite Park MN 56387
5 beds, 2 baths, 2,178 sqft
157 10th Ave N is a 5 beds, 2 baths, 2,178 sqft multi-family home for sale at $209,900 in Waite Park MN 56387. At 20% down it rents for an estimated $1,900/mo and returns $428/mo a month at a 9.0% 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
- $1,900/mo
- Monthly cash flow
- $428/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 12.2%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.