For saleSingle family
$215,000
500 13th Ave SE
Waseca MN 56093
2 beds, 1 bath, 1,284 sqft
500 13th Ave SE is a 2 beds, 1 bath, 1,284 sqft single family home for sale at $215,000 in Waseca MN 56093. At 20% down it rents for an estimated $1,125/mo and returns -$410/mo a month at a 4.4% 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
- $1,125/mo
- Monthly cash flow
- -$410/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $133,000
Offer ≤ $133,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading