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 $3,125/mo and returns -$223/mo a month at a 6.1% 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
- $3,125/mo
- Monthly cash flow
- -$223/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.9%
- Max offer
- $369,500
Offer ≤ $369,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading