For saleSingle family
$469,000
268 Tower Ave
Dundas MN 55019
6 beds, 3 baths, 2,561 sqft
268 Tower Ave is a 6 beds, 3 baths, 2,561 sqft single family home for sale at $469,000 in Dundas MN 55019. At 20% down it rents for an estimated $3,400/mo and returns $111/mo a month at a 6.8% 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
- $3,400/mo
- Monthly cash flow
- $111/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $407,500
Offer ≤ $407,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.