For saleSingle family
$300,000
12005 Dogwood St
Zimmerman MN 55398
5 beds, 2 baths, 2,150 sqft
12005 Dogwood St is a 5 beds, 2 baths, 2,150 sqft single family home for sale at $300,000 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,925/mo and returns $821/mo a month at a 9.8% 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
- $2,925/mo
- Monthly cash flow
- $821/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 16.4%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.