For saleSingle family
$300,000
106 3rd St N
Dundas MN 55019
3 beds, 2 baths, 1,152 sqft
106 3rd St N is a 3 beds, 2 baths, 1,152 sqft single family home for sale at $300,000 in Dundas MN 55019. At 20% down it rents for an estimated $2,025/mo and returns -$117/mo a month at a 6.2% 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
- $2,025/mo
- Monthly cash flow
- -$117/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.3%
- Max offer
- $239,000
Offer ≤ $239,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading