For saleSingle family
$599,900
4250 35th St SW
Waverly MN 55390
4 beds, 1 bath, 1,271 sqft
4250 35th St SW is a 4 beds, 1 bath, 1,271 sqft single family home for sale at $599,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,250/mo and returns -$2,033/mo a month at a 2.6% 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
- $2,250/mo
- Monthly cash flow
- -$2,033/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $267,500
Offer ≤ $267,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading