For saleSingle family
$235,000
109 2nd St NW
Dilworth MN 56529
3 beds, 1 bath, 1,100 sqft
109 2nd St NW is a 3 beds, 1 bath, 1,100 sqft single family home for sale at $235,000 in Dilworth MN 56529. At 20% down it rents for an estimated $1,725/mo and returns $77/mo a month at a 6.9% 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
- $1,725/mo
- Monthly cash flow
- $77/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $206,500
Offer ≤ $206,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.