For saleSingle family
$539,990
4114 Ramsay Way
Waconia MN 55387
4 beds, 3.5 baths, 2,344 sqft
4114 Ramsay Way is a 4 beds, 3.5 baths, 2,344 sqft single family home for sale at $539,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$1,355/mo a month at a 3.7% 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
- $2,500/mo
- Monthly cash flow
- -$1,355/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.1%
- Max offer
- $296,500
Offer ≤ $296,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading