For saleSingle family
$319,000
328 Main St W
Waterville MN 56096
5 beds, 4 baths, 3,249 sqft
328 Main St W is a 5 beds, 4 baths, 3,249 sqft single family home for sale at $319,000 in Waterville MN 56096. At 20% down it rents for an estimated $2,175/mo and returns -$102/mo a month at a 6.3% 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
- $2,175/mo
- Monthly cash flow
- -$102/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $257,000
Offer ≤ $257,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading