For saleSingle family
$580,000
914 Foxglove Ter
Waconia MN 55387
4 beds, 2.5 baths, 2,776 sqft
914 Foxglove Ter is a 4 beds, 2.5 baths, 2,776 sqft single family home for sale at $580,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$1,640/mo a month at a 3.3% 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
- $2,500/mo
- Monthly cash flow
- -$1,640/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $296,500
Offer ≤ $296,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading