For saleSingle family
$229,000
202 1st Ave SW
Dilworth MN 56529
4 beds, 2 baths, 2,260 sqft
202 1st Ave SW is a 4 beds, 2 baths, 2,260 sqft single family home for sale at $229,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,250/mo and returns $644/mo a month at a 9.9% 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
- $2,250/mo
- Monthly cash flow
- $644/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.9%
- Max offer
- $229,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.