For saleSingle family
$614,990
11345 Kingsview Lane N
Dayton MN 55369
2 beds, 2,114 sqft
11345 Kingsview Lane N is a 2 beds, 2,114 sqft single family home for sale at $614,990 in Dayton MN 55369. At 20% down it rents for an estimated $1,775/mo and returns -$2,615/mo a month at a 1.6% 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
- $1,775/mo
- Monthly cash flow
- -$2,615/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.5%
- Max offer
- $212,000
Offer ≤ $212,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading