For saleSingle family
$324,700
524 Frankfort Way
Waverly MN 55390
5 beds, 2 baths, 2,125 sqft
524 Frankfort Way is a 5 beds, 2 baths, 2,125 sqft single family home for sale at $324,700 in Waverly MN 55390. At 20% down it rents for an estimated $2,475/mo and returns $157/mo a month at a 7.2% 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
- $2,475/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.9%
- Max offer
- $292,000
Offer ≤ $292,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading