For saleSingle family
$383,695
710 Waterleaf Way
Maplewood MN 55119
3 beds, 3 baths, 1,665 sqft
710 Waterleaf Way is a 3 beds, 3 baths, 1,665 sqft single family home for sale at $383,695 in Maplewood MN 55119. At 20% down it rents for an estimated $2,150/mo and returns -$589/mo a month at a 4.8% 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
- $2,150/mo
- Monthly cash flow
- -$589/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $254,500
Offer ≤ $254,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading