For saleSingle family
$275,000
721 1st St N
Waterville MN 56096
3 beds, 1.5 baths, 1,356 sqft
721 1st St N is a 3 beds, 1.5 baths, 1,356 sqft single family home for sale at $275,000 in Waterville MN 56096. At 20% down it rents for an estimated $1,800/mo and returns -$163/mo a month at a 6.0% 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
- $1,800/mo
- Monthly cash flow
- -$163/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.6%
- Max offer
- $212,500
Offer ≤ $212,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading