For saleSingle family
$369,900
1006 Brandenburg Cir
Waverly MN 55390
3 beds, 2 baths, 1,305 sqft
1006 Brandenburg Cir is a 3 beds, 2 baths, 1,305 sqft single family home for sale at $369,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,000/mo and returns -$641/mo a month at a 4.6% 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
- -$641/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $236,500
Offer ≤ $236,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading