For saleSingle family
$482,990
Fernbrook Lane N & 113th Ave N
Dayton MN 55369
5 beds, 2,460 sqft
Fernbrook Lane N & 113th Ave N is a 5 beds, 2,460 sqft single family home for sale at $482,990 in Dayton MN 55369. At 20% down it rents for an estimated $3,350/mo and returns -$98/mo a month at a 6.4% 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
- $3,350/mo
- Monthly cash flow
- -$98/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.2%
- Max offer
- $396,000
Offer ≤ $396,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading