For saleSingle family
$249,900
628 13th Ave SE
Waseca MN 56093
3 beds, 2 baths, 1,460 sqft
628 13th Ave SE is a 3 beds, 2 baths, 1,460 sqft single family home for sale at $249,900 in Waseca MN 56093. At 20% down it rents for an estimated $1,225/mo and returns -$559/mo a month at a 4.0% 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
- $1,225/mo
- Monthly cash flow
- -$559/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $145,000
Offer ≤ $145,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading