For saleSingle family
$750,000
1749 Charleston Ln
Waconia MN 55387
4 beds, 3 baths, 3,535 sqft
1749 Charleston Ln is a 4 beds, 3 baths, 3,535 sqft single family home for sale at $750,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$2,854/mo a month at a 2.1% 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
- $2,500/mo
- Monthly cash flow
- -$2,854/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.8%
- Max offer
- $298,000
Offer ≤ $298,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading