For saleSingle family
$194,000
201 Hillcrest Dr
Waterville MN 56096
3 beds, 1 bath, 2,634 sqft
201 Hillcrest Dr is a 3 beds, 1 bath, 2,634 sqft single family home for sale at $194,000 in Waterville MN 56096. At 20% down it rents for an estimated $2,000/mo and returns $639/mo a month at a 10.5% 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
- $2,000/mo
- Monthly cash flow
- $639/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.8%
- Max offer
- $194,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.