For saleSingle family
$249,900
7235 State Highway 5
Waconia MN 55387
5 beds, 2 baths, 2,184 sqft
7235 State Highway 5 is a 5 beds, 2 baths, 2,184 sqft single family home for sale at $249,900 in Waconia MN 55387. At 20% down it rents for an estimated $3,350/mo and returns $1,566/mo a month at a 14.2% 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
- $3,350/mo
- Monthly cash flow
- $1,566/mo
- Cap rate
- 14.2%
- Cash-on-cash
- 37.6%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading