For saleSingle family
$410,000
813 Hickory Curv
Watertown MN 55388
4 beds, 2 baths, 2,013 sqft
813 Hickory Curv is a 4 beds, 2 baths, 2,013 sqft single family home for sale at $410,000 in Watertown MN 55388. At 20% down it rents for an estimated $2,625/mo and returns -$302/mo a month at a 5.8% 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
- $2,625/mo
- Monthly cash flow
- -$302/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $310,500
Offer ≤ $310,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading