For saleSingle family
$279,900
439 11th St SE
Waseca MN 56093
2 beds, 1 bath, 1,244 sqft
439 11th St SE is a 2 beds, 1 bath, 1,244 sqft single family home for sale at $279,900 in Waseca MN 56093. At 20% down it rents for an estimated $1,125/mo and returns -$873/mo a month at a 2.9% 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
- -$873/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.7%
- Max offer
- $133,500
Offer ≤ $133,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading