For saleSingle family
$1,100,000
70824 227th St
Dassel MN 55325
4 beds, 2 baths, 2,902 sqft
70824 227th St is a 4 beds, 2 baths, 2,902 sqft single family home for sale at $1,100,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,350/mo and returns -$6,503/mo a month at a -0.4% 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
- $1,350/mo
- Monthly cash flow
- -$6,503/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.5%
- Max offer
- $163,500
Offer ≤ $163,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading