For saleSingle family
$134,900
215 Buchannon St N
Waterville MN 56096
3 beds, 1 bath, 1,136 sqft
215 Buchannon St N is a 3 beds, 1 bath, 1,136 sqft single family home for sale at $134,900 in Waterville MN 56096. At 20% down it rents for an estimated $2,000/mo and returns $1,054/mo a month at a 15.9% 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
- $1,054/mo
- Cap rate
- 15.9%
- Cash-on-cash
- 46.9%
- Max offer
- $134,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.