For saleSingle family
$349,900
836 Aspen Cir
Waite Park MN 56387
3 beds, 4 baths, 527 sqft
836 Aspen Cir is a 3 beds, 4 baths, 527 sqft single family home for sale at $349,900 in Waite Park MN 56387. At 20% down it rents for an estimated $1,350/mo and returns -$1,148/mo a month at a 2.7% 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
- $1,350/mo
- Monthly cash flow
- -$1,148/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.7%
- Max offer
- $160,500
Offer ≤ $160,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading