For saleTownhouse
$258,000
336 W 5th St
Waconia MN 55387
3 beds, 2 baths, 1,695 sqft
336 W 5th St is a 3 beds, 2 baths, 1,695 sqft townhouse home for sale at $258,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $676/mo a month at a 9.8% 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
- $2,700/mo
- Monthly cash flow
- $676/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.7%
- Max offer
- $258,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading