For saleSingle family
$381,990
712 Waterleaf Way
Maplewood MN 55119
3 beds, 3 baths, 1,665 sqft
712 Waterleaf Way is a 3 beds, 3 baths, 1,665 sqft single family home for sale at $381,990 in Maplewood MN 55119. At 20% down it rents for an estimated $2,150/mo and returns -$577/mo a month at a 4.9% 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
- $2,150/mo
- Monthly cash flow
- -$577/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.1%
- Max offer
- $254,500
Offer ≤ $254,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading