For saleTownhouse
$275,000
22813 Dakotah St NW
Saint Francis MN 55070
3 beds, 2.5 baths, 1,692 sqft
22813 Dakotah St NW is a 3 beds, 2.5 baths, 1,692 sqft townhouse home for sale at $275,000 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $463/mo a month at a 8.7% 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
- $2,500/mo
- Monthly cash flow
- $463/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading