For saleSingle family
$469,900
1140 Summit Cv
Dassel MN 55325
4 beds, 3 baths, 2,620 sqft
1140 Summit Cv is a 4 beds, 3 baths, 2,620 sqft single family home for sale at $469,900 in Dassel MN 55325. At 20% down it rents for an estimated $1,350/mo and returns -$2,005/mo a month at a 1.5% 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
- $1,350/mo
- Monthly cash flow
- -$2,005/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.6%
- Max offer
- $161,000
Offer ≤ $161,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading