For saleSingle family
$285,000
413 Tanner Dr
Waverly MN 55390
3 beds, 2 baths, 1,157 sqft
413 Tanner Dr is a 3 beds, 2 baths, 1,157 sqft single family home for sale at $285,000 in Waverly MN 55390. At 20% down it rents for an estimated $2,100/mo and returns $101/mo a month at a 6.9% 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
- $2,100/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $251,500
Offer ≤ $251,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.