For saleSingle family
$619,990
919 Foxglove Ter
Waconia MN 55387
5 beds, 4 baths, 3,156 sqft
919 Foxglove Ter is a 5 beds, 4 baths, 3,156 sqft single family home for sale at $619,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,750/mo and returns -$1,676/mo a month at a 3.4% 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
- $2,750/mo
- Monthly cash flow
- -$1,676/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $326,500
Offer ≤ $326,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading