For saleSingle family
$679,900
12782 218th St W
Waterville MN 56096
3 beds, 2.5 baths, 3,437 sqft
12782 218th St W is a 3 beds, 2.5 baths, 3,437 sqft single family home for sale at $679,900 in Waterville MN 56096. At 20% down it rents for an estimated $1,800/mo and returns -$3,054/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
- $1,800/mo
- Monthly cash flow
- -$3,054/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.9%
- Max offer
- $215,000
Offer ≤ $215,000 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading