For saleTownhouse
$332,578
230 Huntington Dr
Waconia MN 55387
3 beds, 3 baths, 1,772 sqft
230 Huntington Dr is a 3 beds, 3 baths, 1,772 sqft townhouse home for sale at $332,578 in Waconia MN 55387. At 20% down it rents for an estimated $2,700/mo and returns $226/mo a month at a 7.5% 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
- $226/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $305,500
Offer ≤ $305,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading