For saleSingle family
$579,900
500 River Valley Ln
Dundas MN 55019
2 beds, 2 baths, 1,529 sqft
500 River Valley Ln is a 2 beds, 2 baths, 1,529 sqft single family home for sale at $579,900 in Dundas MN 55019. At 20% down it rents for an estimated $1,700/mo and returns -$2,440/mo a month at a 1.6% 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
- $1,700/mo
- Monthly cash flow
- -$2,440/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.2%
- Max offer
- $203,000
Offer ≤ $203,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading