For saleTownhouse
$185,000
14 E 13th St
Waconia MN 55387
2 beds, 1 bath, 940 sqft
14 E 13th St is a 2 beds, 1 bath, 940 sqft townhouse home for sale at $185,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,375/mo and returns $907/mo a month at a 12.6% 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
- $2,375/mo
- Monthly cash flow
- $907/mo
- Cap rate
- 12.6%
- Cash-on-cash
- 29.4%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading