Pending saleSingle family
$384,900
1102 6th Ave NE
Dilworth MN 56529
3 beds, 3 baths, 2,270 sqft
1102 6th Ave NE is a 3 beds, 3 baths, 2,270 sqft single family home pending sale at $384,900 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns -$723/mo a month at a 4.4% 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
- $2,025/mo
- Monthly cash flow
- -$723/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.3%
- Max offer
- $239,500
Offer ≤ $239,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading