For saleSingle family
$389,900
915 Brandenburg Ln
Waverly MN 55390
4 beds, 3 baths, 1,994 sqft
915 Brandenburg Ln is a 4 beds, 3 baths, 1,994 sqft single family home for sale at $389,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,250/mo and returns -$533/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
- -$533/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