For saleSingle family
$263,000
107 1st Ave SW
Dilworth MN 56529
3 beds, 3 baths, 2,560 sqft
107 1st Ave SW is a 3 beds, 3 baths, 2,560 sqft single family home for sale at $263,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns $148/mo a month at a 7.3% 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
- $2,025/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $239,000
Offer ≤ $239,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading