For saleSingle family
$180,000
316 Paquin St W
Waterville MN 56096
2 beds, 1 bath, 1,050 sqft
316 Paquin St W is a 2 beds, 1 bath, 1,050 sqft single family home for sale at $180,000 in Waterville MN 56096. At 20% down it rents for an estimated $1,600/mo and returns $315/mo a month at a 8.8% 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
- $1,600/mo
- Monthly cash flow
- $315/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading