For saleTownhouse
$199,900
318 Archibald Ln
Dundas MN 55019
2 beds, 2 baths, 1,440 sqft
318 Archibald Ln is a 2 beds, 2 baths, 1,440 sqft townhouse home for sale at $199,900 in Dundas MN 55019. At 20% down it rents for an estimated $1,700/mo and returns $66/mo a month at a 7.1% 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
- $1,700/mo
- Monthly cash flow
- $66/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.0%
- Max offer
- $175,000
Offer ≤ $175,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading