For saleSingle family
$359,900
11057 366th Ave
Waseca MN 56093
4 beds, 3 baths, 2,396 sqft
11057 366th Ave is a 4 beds, 3 baths, 2,396 sqft single family home for sale at $359,900 in Waseca MN 56093. At 20% down it rents for an estimated $1,350/mo and returns -$1,219/mo a month at a 2.6% 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
- -$1,219/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $160,500
Offer ≤ $160,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading