For saleSingle family
$385,000
18681 Dayton St
Dayton MN 55327
4 beds, 2.5 baths, 1,997 sqft
18681 Dayton St is a 4 beds, 2.5 baths, 1,997 sqft single family home for sale at $385,000 in Dayton MN 55327. At 20% down it rents for an estimated $3,100/mo and returns $352/mo a month at a 7.8% 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
- $3,100/mo
- Monthly cash flow
- $352/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $366,000
Offer ≤ $366,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading