For saleSingle family
$381,990
706 Waterleaf Way
Maplewood MN 55119
3 beds, 3 baths, 1,665 sqft
706 Waterleaf Way is a 3 beds, 3 baths, 1,665 sqft single family home for sale at $381,990 in Maplewood MN 55119. At 20% down it rents for an estimated $2,250/mo and returns -$477/mo a month at a 5.2% 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
- -$477/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.5%
- Max offer
- $266,000
Offer ≤ $266,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading