For saleTownhouse
$589,900
874 Diseworth Ct NE
Byron MN 55920
3 beds, 3 baths, 3,262 sqft
874 Diseworth Ct NE is a 3 beds, 3 baths, 3,262 sqft townhouse home for sale at $589,900 in Byron MN 55920. At 20% down it rents for an estimated $2,100/mo and returns -$2,120/mo a month at a 2.4% 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
- $2,100/mo
- Monthly cash flow
- -$2,120/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.6%
- Max offer
- $229,500
Offer ≤ $229,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading