For saleSingle family
$189,000
1949 Woods Pt
Waconia MN 55387
3 beds, 2.5 baths, 3,400 sqft
1949 Woods Pt is a 3 beds, 2.5 baths, 3,400 sqft single family home for sale at $189,000 in Waconia MN 55387. At 20% down it rents for an estimated $2,200/mo and returns $874/mo a month at a 12.1% 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
- $2,200/mo
- Monthly cash flow
- $874/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.8%
- Max offer
- $189,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.