For saleSingle family
$5,500,000
14720 Old Highway 14
Waseca MN 56093
6 beds, 6.5 baths, 11,009 sqft
14720 Old Highway 14 is a 6 beds, 6.5 baths, 11,009 sqft single family home for sale at $5,500,000 in Waseca MN 56093. At 20% down it rents for an estimated $1,400/mo and returns -$37,863/mo a month at a -1.6% 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
- $1,400/mo
- Monthly cash flow
- -$37,863/mo
- Cap rate
- -1.6%
- Cash-on-cash
- -41.3%
- Max offer
- $169,500
Offer ≤ $169,500 (97% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading