For saleTownhouse
$625,000
19580 Waterford Ct
Shorewood MN 55331
3 beds, 3 baths, 2,760 sqft
19580 Waterford Ct is a 3 beds, 3 baths, 2,760 sqft townhouse home for sale at $625,000 in Shorewood MN 55331. At 20% down it rents for an estimated $2,600/mo and returns -$2,075/mo a month at a 2.7% 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
- $2,600/mo
- Monthly cash flow
- -$2,075/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.9%
- Max offer
- $264,500
Offer ≤ $264,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading