For saleSingle family
$380,927
257 S Orange St
Waconia MN 55387
4 beds, 2 baths, 2,420 sqft
257 S Orange St is a 4 beds, 2 baths, 2,420 sqft single family home for sale at $380,927 in Waconia MN 55387. At 20% down it rents for an estimated $2,875/mo and returns $203/mo a month at a 7.2% 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
- $2,875/mo
- Monthly cash flow
- $203/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.2%
- Max offer
- $344,500
Offer ≤ $344,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.