Pending saleSingle family
$289,900
612 7th St NE
Dilworth MN 56529
5 beds, 2 baths, 2,200 sqft
612 7th St NE is a 5 beds, 2 baths, 2,200 sqft single family home pending sale at $289,900 in Dilworth MN 56529. At 20% down it rents for an estimated $2,575/mo and returns $505/mo a month at a 8.8% 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
- $2,575/mo
- Monthly cash flow
- $505/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $289,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading