For saleSingle family
$159,900
420 Main St W
Waterville MN 56096
3 beds, 1.5 baths, 1,528 sqft
420 Main St W is a 3 beds, 1.5 baths, 1,528 sqft single family home for sale at $159,900 in Waterville MN 56096. At 20% down it rents for an estimated $2,000/mo and returns $879/mo a month at a 13.1% 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
- $2,000/mo
- Monthly cash flow
- $879/mo
- Cap rate
- 13.1%
- Cash-on-cash
- 33.0%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.