For saleTownhouse
$221,900
1654 Freedom Ln
Waconia MN 55387
2 beds, 2 baths, 1,228 sqft
1654 Freedom Ln is a 2 beds, 2 baths, 1,228 sqft townhouse home for sale at $221,900 in Waconia MN 55387. At 20% down it rents for an estimated $2,075/mo and returns $320/mo a month at a 8.4% 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
- $2,075/mo
- Monthly cash flow
- $320/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $221,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading