For saleSingle family
$205,000
510 1st St N
Dassel MN 55325
3 beds, 1 bath, 1,354 sqft
510 1st St N is a 3 beds, 1 bath, 1,354 sqft single family home for sale at $205,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$213/mo a month at a 5.4% 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
- -$213/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $147,500
Offer ≤ $147,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading