For saleSingle family
$314,900
520 3rd St S
Waterville MN 56096
4 beds, 3 baths, 2,446 sqft
520 3rd St S is a 4 beds, 3 baths, 2,446 sqft single family home for sale at $314,900 in Waterville MN 56096. At 20% down it rents for an estimated $2,225/mo and returns $16/mo a month at a 6.6% 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
- $2,225/mo
- Monthly cash flow
- $16/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.3%
- Max offer
- $266,500
Offer ≤ $266,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.