For saleSingle family
$297,500
1105 Southwood Dr
Dilworth MN 56529
2 beds, 2 baths, 1,410 sqft
1105 Southwood Dr is a 2 beds, 2 baths, 1,410 sqft single family home for sale at $297,500 in Dilworth MN 56529. At 20% down it rents for an estimated $875/mo and returns -$1,249/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
- $875/mo
- Monthly cash flow
- -$1,249/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.2%
- Max offer
- $104,500
Offer ≤ $104,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading