For saleSingle family
$374,900
1003 Brandenburg Cir
Waverly MN 55390
4 beds, 3 baths, 1,994 sqft
1003 Brandenburg Cir is a 4 beds, 3 baths, 1,994 sqft single family home for sale at $374,900 in Waverly MN 55390. At 20% down it rents for an estimated $2,250/mo and returns -$426/mo a month at a 5.3% 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
- $2,250/mo
- Monthly cash flow
- -$426/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $266,000
Offer ≤ $266,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading