For saleSingle family
$134,000
315 Hoosac St E
Waterville MN 56096
3 beds, 1 bath, 700 sqft
315 Hoosac St E is a 3 beds, 1 bath, 700 sqft single family home for sale at $134,000 in Waterville MN 56096. At 20% down it rents for an estimated $1,800/mo and returns $843/mo a month at a 14.2% 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
- $1,800/mo
- Monthly cash flow
- $843/mo
- Cap rate
- 14.2%
- Cash-on-cash
- 37.8%
- Max offer
- $134,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading