For saleSingle family
$494,805
642 Sierra Pkwy
Waconia MN 55387
4 beds, 3 baths, 2,692 sqft
642 Sierra Pkwy is a 4 beds, 3 baths, 2,692 sqft single family home for sale at $494,805 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$1,032/mo a month at a 4.2% 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
- $2,500/mo
- Monthly cash flow
- -$1,032/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $296,000
Offer ≤ $296,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading