Pending saleSingle family
$629,000
4319 135th St E
Dundas MN 55019
3 beds, 3 baths, 2,708 sqft
4319 135th St E is a 3 beds, 3 baths, 2,708 sqft single family home pending sale at $629,000 in Dundas MN 55019. At 20% down it rents for an estimated $1,900/mo and returns -$2,590/mo a month at a 1.7% 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
- $1,900/mo
- Monthly cash flow
- -$2,590/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $226,500
Offer ≤ $226,500 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading