For saleSingle family
$409,900
1008 Brandenburg Cir
Waverly MN 55390
3 beds, 2 baths, 1,305 sqft
1008 Brandenburg Cir is a 3 beds, 2 baths, 1,305 sqft single family home for sale at $409,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,000/mo and returns -$926/mo a month at a 4.0% 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
- -$926/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.6%
- Max offer
- $237,000
Offer ≤ $237,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading