For saleSingle family
$875,000
74540 213th St
Dassel MN 55325
5 beds, 5.5 baths, 7,270 sqft
74540 213th St is a 5 beds, 5.5 baths, 7,270 sqft single family home for sale at $875,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,400/mo and returns -$4,846/mo a month at a 0.0% 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
- $1,400/mo
- Monthly cash flow
- -$4,846/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $169,500
Offer ≤ $169,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading