For saleSingle family
$299,900
1035 Fox Run Rd
Waconia MN 55387
2 beds, 1.5 baths, 1,058 sqft
1035 Fox Run Rd is a 2 beds, 1.5 baths, 1,058 sqft single family home for sale at $299,900 in Waconia MN 55387. At 20% down it rents for an estimated $2,375/mo and returns $234/mo a month at a 7.6% 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
- $2,375/mo
- Monthly cash flow
- $234/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $280,000
Offer ≤ $280,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading