For saleSingle family
$509,990
613 Goldenrod Trl
Waconia MN 55387
5 beds, 3 baths, 2,449 sqft
613 Goldenrod Trl is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $509,990 in Waconia MN 55387. At 20% down it rents for an estimated $2,750/mo and returns -$891/mo a month at a 4.6% 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
- $2,750/mo
- Monthly cash flow
- -$891/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.5%
- Max offer
- $325,500
Offer ≤ $325,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading