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 $2,025/mo and returns $347/mo a month at a 8.4% 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
- $2,025/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading