For saleTownhouse
$205,000
5 Somerset Dr
Waconia MN 55387
2 beds, 1 bath, 1,088 sqft
5 Somerset Dr is a 2 beds, 1 bath, 1,088 sqft townhouse home for sale at $205,000 in Waconia MN 55387. At 20% down it rents for an estimated $1,600/mo and returns $26/mo a month at a 6.7% 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
- $1,600/mo
- Monthly cash flow
- $26/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $173,500
Offer ≤ $173,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.