For saleSingle family
$125,000
417 7th Ave NW
Waseca MN 56093
4 beds, 2 baths, 1,128 sqft
417 7th Ave NW is a 4 beds, 2 baths, 1,128 sqft single family home for sale at $125,000 in Waseca MN 56093. At 20% down it rents for an estimated $1,350/mo and returns $458/mo a month at a 11.1% 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
- $1,350/mo
- Monthly cash flow
- $458/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.0%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading