For saleSingle family
$1,850,000
2989 140th St E
Dundas MN 55019
3 beds, 2 baths, 2,361 sqft
2989 140th St E is a 3 beds, 2 baths, 2,361 sqft single family home for sale at $1,850,000 in Dundas MN 55019. At 20% down it rents for an estimated $2,125/mo and returns -$11,082/mo a month at a -0.5% 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
- $2,125/mo
- Monthly cash flow
- -$11,082/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -35.9%
- Max offer
- $257,500
Offer ≤ $257,500 (86% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading