For saleSingle family
$154,900
305 1st Ave NE
Dodge Center MN 55927
3 beds, 1 bath, 1,285 sqft
305 1st Ave NE is a 3 beds, 1 bath, 1,285 sqft single family home for sale at $154,900 in Dodge Center MN 55927. At 20% down it rents for an estimated $1,350/mo and returns $264/mo a month at a 8.6% 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
- $1,350/mo
- Monthly cash flow
- $264/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.2%
- Max offer
- $154,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.