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 $2,325/mo and returns $322/mo a month at a 7.9% 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
- $2,325/mo
- Monthly cash flow
- $322/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.0%
- Max offer
- $269,000
Offer ≤ $269,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.