For saleSingle family
$329,900
13899 Sakatah Lake Rd
Waterville MN 56096
2 beds, 1 bath, 648 sqft
13899 Sakatah Lake Rd is a 2 beds, 1 bath, 648 sqft single family home for sale at $329,900 in Waterville MN 56096. At 20% down it rents for an estimated $1,600/mo and returns -$755/mo a month at a 3.9% 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
- $1,600/mo
- Monthly cash flow
- -$755/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $189,500
Offer ≤ $189,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading