For saleTownhouse
$335,490
232 Huntington Dr
Waconia MN 55387
3 beds, 3 baths, 1,714 sqft
232 Huntington Dr is a 3 beds, 3 baths, 1,714 sqft townhouse home for sale at $335,490 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $207/mo a month at a 7.4% 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
- $2,700/mo
- Monthly cash flow
- $207/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $305,500
Offer ≤ $305,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading