For saleSingle family
$424,900
871 5th St N
Dassel MN 55325
3 beds, 2 baths, 1,423 sqft
871 5th St N is a 3 beds, 2 baths, 1,423 sqft single family home for sale at $424,900 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$1,783/mo a month at a 1.6% 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
- $1,250/mo
- Monthly cash flow
- -$1,783/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.2%
- Max offer
- $149,000
Offer ≤ $149,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading