For saleSingle family
$439,990
4334 Meadowview Dr
Waconia MN 55387
4 beds, 2.5 baths, 2,309 sqft
4334 Meadowview Dr is a 4 beds, 2.5 baths, 2,309 sqft single family home for sale at $439,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$641/mo a month at a 4.9% 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
- $2,500/mo
- Monthly cash flow
- -$641/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $296,000
Offer ≤ $296,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading