For saleCondo
$284,777
215 Barry Ave S Apt 120
Wayzata MN 55391
2 beds, 2 baths, 990 sqft
215 Barry Ave S Apt 120 is a 2 beds, 2 baths, 990 sqft condo home for sale at $284,777 in Wayzata MN 55391. At 20% down it rents for an estimated $1,800/mo and returns -$711/mo a month at a 3.7% 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
- $1,800/mo
- Monthly cash flow
- -$711/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $149,500
Offer ≤ $149,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading