For saleSingle family
$429,990
4332 Meadowview Dr
Waconia MN 55387
3 beds, 2.5 baths, 2,122 sqft
4332 Meadowview Dr is a 3 beds, 2.5 baths, 2,122 sqft single family home for sale at $429,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns -$370/mo a month at a 5.6% 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
- -$370/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.2%
- Max offer
- $319,000
Offer ≤ $319,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading