For saleSingle family
$325,000
4957 Crofoot Ave SW
Waverly MN 55390
3 beds, 1 bath, 400 sqft
4957 Crofoot Ave SW is a 3 beds, 1 bath, 400 sqft single family home for sale at $325,000 in Waverly MN 55390. At 20% down it rents for an estimated $2,000/mo and returns -$320/mo a month at a 5.5% 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
- -$320/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $236,500
Offer ≤ $236,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading