For saleSingle family
$199,000
1951 Campfire Dr E
Waconia MN 55387
3 beds, 2.5 baths, 3,400 sqft
1951 Campfire Dr E is a 3 beds, 2.5 baths, 3,400 sqft single family home for sale at $199,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $1,279/mo a month at a 14.4% 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
- $1,279/mo
- Cap rate
- 14.4%
- Cash-on-cash
- 38.6%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading