For saleSingle family
$250,000
816 Woodbridge Cir
Dilworth MN 56529
3 beds, 2 baths, 1,852 sqft
816 Woodbridge Cir is a 3 beds, 2 baths, 1,852 sqft single family home for sale at $250,000 in Dilworth MN 56529. At 20% down it rents for an estimated $1,850/mo and returns $97/mo a month at a 7.0% 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
- $1,850/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $221,500
Offer ≤ $221,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.