For saleSingle family
$459,990
4338 Meadowview Dr
Waconia MN 55387
5 beds, 3 baths, 2,485 sqft
4338 Meadowview Dr is a 5 beds, 3 baths, 2,485 sqft single family home for sale at $459,990 in Waconia MN 55387. At 20% down it rents for an estimated $3,350/mo and returns $124/mo a month at a 6.8% 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
- $3,350/mo
- Monthly cash flow
- $124/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $401,500
Offer ≤ $401,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.