For saleSingle family
$210,000
150 7th Ave N
Waite Park MN 56387
4 beds, 2 baths, 1,662 sqft
150 7th Ave N is a 4 beds, 2 baths, 1,662 sqft single family home for sale at $210,000 in Waite Park MN 56387. At 20% down it rents for an estimated $2,200/mo and returns $701/mo a month at a 10.7% 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
- $2,200/mo
- Monthly cash flow
- $701/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.0%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading