For saleSingle family
$200,000
610 2nd St N
Dassel MN 55325
3 beds, 1 bath, 1,685 sqft
610 2nd St N is a 3 beds, 1 bath, 1,685 sqft single family home for sale at $200,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$178/mo a month at a 5.6% 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
- -$178/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $147,500
Offer ≤ $147,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading