For saleSingle family
$345,000
403 6th Ave NE
Dilworth MN 56529
4 beds, 2 baths, 2,000 sqft
403 6th Ave NE is a 4 beds, 2 baths, 2,000 sqft single family home for sale at $345,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,300/mo and returns -$163/mo a month at a 6.1% 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
- $2,300/mo
- Monthly cash flow
- -$163/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.8%
- Max offer
- $271,500
Offer ≤ $271,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading