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 $2,375/mo and returns $776/mo a month at a 11.2% 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
- $2,375/mo
- Monthly cash flow
- $776/mo
- Cap rate
- 11.2%
- Cash-on-cash
- 22.7%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading