For saleSingle family
$465,000
611 Dugdale Ave
Worthington MN 56187
4 beds, 3 baths, 2,992 sqft
611 Dugdale Ave is a 4 beds, 3 baths, 2,992 sqft single family home for sale at $465,000 in Worthington MN 56187. At 20% down it rents for an estimated $1,025/mo and returns -$2,295/mo a month at a 0.7% 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
- $1,025/mo
- Monthly cash flow
- -$2,295/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.6%
- Max offer
- $123,000
Offer ≤ $123,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading