Pending saleSingle family
$434,471
570 Linden Ct
Watertown MN 55388
3 beds, 2 baths, 1,400 sqft
570 Linden Ct is a 3 beds, 2 baths, 1,400 sqft single family home pending sale at $434,471 in Watertown MN 55388. At 20% down it rents for an estimated $2,250/mo and returns -$852/mo a month at a 4.3% 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
- -$852/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $266,500
Offer ≤ $266,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading