For saleSingle family
$120,000
704 Dover St
Worthington MN 56187
2 beds, 1 bath, 726 sqft
704 Dover St is a 2 beds, 1 bath, 726 sqft single family home for sale at $120,000 in Worthington MN 56187. At 20% down it rents for an estimated $850/mo and returns $8/mo a month at a 6.6% 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
- $850/mo
- Monthly cash flow
- $8/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.4%
- Max offer
- $101,500
Offer ≤ $101,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.