For saleSingle family
$310,000
12941 Balsam Ln N
Dayton MN 55327
4 beds, 2 baths, 1,773 sqft
12941 Balsam Ln N is a 4 beds, 2 baths, 1,773 sqft single family home for sale at $310,000 in Dayton MN 55327. At 20% down it rents for an estimated $3,000/mo and returns $787/mo a month at a 9.7% 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
- $3,000/mo
- Monthly cash flow
- $787/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.2%
- Max offer
- $310,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading