For saleTownhouse
$319,900
573 Ravencroft Rd
Waconia MN 55387
3 beds, 1.5 baths, 1,740 sqft
573 Ravencroft Rd is a 3 beds, 1.5 baths, 1,740 sqft townhouse home for sale at $319,900 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $333/mo a month at a 7.9% 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
- $2,700/mo
- Monthly cash flow
- $333/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $308,000
Offer ≤ $308,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading