For saleSingle family
$280,000
330 Lake St W
Waterville MN 56096
5 beds, 2 baths, 1,730 sqft
330 Lake St W is a 5 beds, 2 baths, 1,730 sqft single family home for sale at $280,000 in Waterville MN 56096. At 20% down it rents for an estimated $2,475/mo and returns $511/mo a month at a 8.7% 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
- $2,475/mo
- Monthly cash flow
- $511/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 11.0%
- Max offer
- $280,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.