Pending saleSingle family
$119,900
204 5th St NW Apt D
Dilworth MN 56529
2 beds, 1 bath, 1,040 sqft
204 5th St NW Apt D is a 2 beds, 1 bath, 1,040 sqft single family home pending sale at $119,900 in Dilworth MN 56529. At 20% down it rents for an estimated $875/mo and returns $19/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
- $875/mo
- Monthly cash flow
- $19/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.0%
- Max offer
- $103,000
Offer ≤ $103,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading