For saleTownhouse
$235,000
520 French Ln
Dundas MN 55019
2 beds, 2 baths, 1,399 sqft
520 French Ln is a 2 beds, 2 baths, 1,399 sqft townhouse home for sale at $235,000 in Dundas MN 55019. At 20% down it rents for an estimated $1,700/mo and returns -$210/mo a month at a 5.6% 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
- $1,700/mo
- Monthly cash flow
- -$210/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.4%
- Max offer
- $170,000
Offer ≤ $170,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading