For saleSingle family
$485,000
5142 Waterbury Rd
Mound MN 55364
5 beds, 3 baths, 2,506 sqft
5142 Waterbury Rd is a 5 beds, 3 baths, 2,506 sqft single family home for sale at $485,000 in Mound MN 55364. At 20% down it rents for an estimated $4,475/mo and returns $1,013/mo a month at a 9.2% 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
- $4,475/mo
- Monthly cash flow
- $1,013/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $485,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading