For saleSingle family
$325,000
620 Maple St
Dassel MN 55325
4 beds, 2.5 baths, 2,918 sqft
620 Maple St is a 4 beds, 2.5 baths, 2,918 sqft single family home for sale at $325,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,350/mo and returns -$970/mo a month at a 3.1% 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
- $1,350/mo
- Monthly cash flow
- -$970/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $160,000
Offer ≤ $160,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading