For saleSingle family
$1,300,000
4510 County Road 30 SW
Waverly MN 55390
3 beds, 2.5 baths, 3,315 sqft
4510 County Road 30 SW is a 3 beds, 2.5 baths, 3,315 sqft single family home for sale at $1,300,000 in Waverly MN 55390. At 20% down it rents for an estimated $2,000/mo and returns -$7,280/mo a month at a -0.1% 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
- $2,000/mo
- Monthly cash flow
- -$7,280/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.6%
- Max offer
- $242,000
Offer ≤ $242,000 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading