For saleSingle family
$299,900
413 Circle View Dr
Dassel MN 55325
2 beds, 2 baths, 1,275 sqft
413 Circle View Dr is a 2 beds, 2 baths, 1,275 sqft single family home for sale at $299,900 in Dassel MN 55325. At 20% down it rents for an estimated $1,125/mo and returns -$1,016/mo a month at a 2.6% 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
- $1,125/mo
- Monthly cash flow
- -$1,016/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $133,500
Offer ≤ $133,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading