For saleSingle family
$459,900
14779 Snake Trl
Waseca MN 56093
3 beds, 3 baths, 2,674 sqft
14779 Snake Trl is a 3 beds, 3 baths, 2,674 sqft single family home for sale at $459,900 in Waseca MN 56093. At 20% down it rents for an estimated $1,225/mo and returns -$2,058/mo a month at a 1.3% 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
- $1,225/mo
- Monthly cash flow
- -$2,058/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.9%
- Max offer
- $146,500
Offer ≤ $146,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading