For saleSingle family
$159,900
109 2nd Ave SW
Dilworth MN 56529
1 bed, 2 baths, 572 sqft
109 2nd Ave SW is a 1 bed, 2 baths, 572 sqft single family home for sale at $159,900 in Dilworth MN 56529. At 20% down it rents for an estimated $775/mo and returns -$366/mo a month at a 3.9% 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
- $775/mo
- Monthly cash flow
- -$366/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $91,500
Offer ≤ $91,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading