For saleSingle family
$556,990
11704 Harbor Lane N
Dayton MN 55369
3 beds, 2,770 sqft
11704 Harbor Lane N is a 3 beds, 2,770 sqft single family home for sale at $556,990 in Dayton MN 55369. At 20% down it rents for an estimated $2,400/mo and returns -$1,576/mo a month at a 3.3% 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
- $2,400/mo
- Monthly cash flow
- -$1,576/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $285,000
Offer ≤ $285,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading