For saleTownhouse
$330,000
560 Ravencroft Rd
Waconia MN 55387
3 beds, 3 baths, 1,818 sqft
560 Ravencroft Rd is a 3 beds, 3 baths, 1,818 sqft townhouse home for sale at $330,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $205/mo a month at a 7.4% 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
- $2,700/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $300,500
Offer ≤ $300,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading