For saleSingle family
$455,545
4330 Meadowview Dr
Waconia MN 55387
3 beds, 3 baths, 1,957 sqft
4330 Meadowview Dr is a 3 beds, 3 baths, 1,957 sqft single family home for sale at $455,545 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns -$552/mo a month at a 5.2% 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
- $2,700/mo
- Monthly cash flow
- -$552/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.3%
- Max offer
- $319,500
Offer ≤ $319,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading