For saleSingle family
$89,900
227 4th Ave N
Waite Park MN 56387
2 beds, 1 bath, 855 sqft
227 4th Ave N is a 2 beds, 1 bath, 855 sqft single family home for sale at $89,900 in Waite Park MN 56387. At 20% down it rents for an estimated $1,100/mo and returns $469/mo a month at a 12.8% 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
- $1,100/mo
- Monthly cash flow
- $469/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 31.3%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.