For saleSingle family
$170,000
509 Center Ave E
Dilworth MN 56529
3 beds, 2 baths, 1,585 sqft
509 Center Ave E is a 3 beds, 2 baths, 1,585 sqft single family home for sale at $170,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns $811/mo a month at a 12.4% 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
- $2,025/mo
- Monthly cash flow
- $811/mo
- Cap rate
- 12.4%
- Cash-on-cash
- 28.6%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading