For saleSingle family
$315,000
115 Highland Cir
Dassel MN 55325
2 beds, 2 baths, 1,010 sqft
115 Highland Cir is a 2 beds, 2 baths, 1,010 sqft single family home for sale at $315,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,125/mo and returns -$1,124/mo a month at a 2.4% 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
- $1,125/mo
- Monthly cash flow
- -$1,124/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.4%
- Max offer
- $133,500
Offer ≤ $133,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading