For saleSingle family
$385,000
13441 Balsam Ln N
Dayton MN 55327
3 beds, 2.5 baths, 1,722 sqft
13441 Balsam Ln N is a 3 beds, 2.5 baths, 1,722 sqft single family home for sale at $385,000 in Dayton MN 55327. At 20% down it rents for an estimated $1,950/mo and returns -$798/mo a month at a 4.2% 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
- $1,950/mo
- Monthly cash flow
- -$798/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $231,000
Offer ≤ $231,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading