For saleSingle family
$539,900
72714 250th St
Dassel MN 55325
4 beds, 1.5 baths, 1,526 sqft
72714 250th St is a 4 beds, 1.5 baths, 1,526 sqft single family home for sale at $539,900 in Dassel MN 55325. At 20% down it rents for an estimated $1,350/mo and returns -$2,504/mo a month at a 1.1% 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
- $1,350/mo
- Monthly cash flow
- -$2,504/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.8%
- Max offer
- $161,500
Offer ≤ $161,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading