For saleSingle family
$179,900
220 Green St W
Waterville MN 56096
2 beds, 2 baths, 1,175 sqft
220 Green St W is a 2 beds, 2 baths, 1,175 sqft single family home for sale at $179,900 in Waterville MN 56096. At 20% down it rents for an estimated $1,450/mo and returns $188/mo a month at a 7.8% 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
- $1,450/mo
- Monthly cash flow
- $188/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $173,500
Offer ≤ $173,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.