For saleSingle family
$1,350,000
48953 N Shore Rd
Waterville MN 56096
4 beds, 4 baths, 3,676 sqft
48953 N Shore Rd is a 4 beds, 4 baths, 3,676 sqft single family home for sale at $1,350,000 in Waterville MN 56096. At 20% down it rents for an estimated $2,200/mo and returns -$7,437/mo a month at a 0.1% 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
- $2,200/mo
- Monthly cash flow
- -$7,437/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -33.1%
- Max offer
- $266,500
Offer ≤ $266,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading