For saleSingle family
$204,900
107 7th St SE
Dilworth MN 56529
4 beds, 2 baths, 1,502 sqft
107 7th St SE is a 4 beds, 2 baths, 1,502 sqft single family home for sale at $204,900 in Dilworth MN 56529. At 20% down it rents for an estimated $2,300/mo and returns $837/mo a month at a 11.6% 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
- $837/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 24.5%
- Max offer
- $204,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading