For saleSingle family
$299,900
880 5th St N
Dassel MN 55325
4 beds, 2 baths, 2,036 sqft
880 5th St N is a 4 beds, 2 baths, 2,036 sqft single family home for sale at $299,900 in Dassel MN 55325. At 20% down it rents for an estimated $1,350/mo and returns -$791/mo a month at a 3.5% 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
- -$791/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.8%
- Max offer
- $160,000
Offer ≤ $160,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading