For saleSingle family
$514,900
1613 Pinnacle Dr
Dundas MN 55019
5 beds, 4 baths, 2,882 sqft
1613 Pinnacle Dr is a 5 beds, 4 baths, 2,882 sqft single family home for sale at $514,900 in Dundas MN 55019. At 20% down it rents for an estimated $2,800/mo and returns -$876/mo a month at a 4.6% 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
- $2,800/mo
- Monthly cash flow
- -$876/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $331,500
Offer ≤ $331,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading