For saleSingle family
$389,695
704 Waterleaf Way
Maplewood MN 55119
3 beds, 3 baths, 1,665 sqft
704 Waterleaf Way is a 3 beds, 3 baths, 1,665 sqft single family home for sale at $389,695 in Maplewood MN 55119. At 20% down it rents for an estimated $2,250/mo and returns -$532/mo a month at a 5.0% 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
- $2,250/mo
- Monthly cash flow
- -$532/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.2%
- Max offer
- $266,000
Offer ≤ $266,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading