For saleSingle family
$329,000
14121 Rosewood Ln N
Dayton MN 55327
4 beds, 1 bath, 1,928 sqft
14121 Rosewood Ln N is a 4 beds, 1 bath, 1,928 sqft single family home for sale at $329,000 in Dayton MN 55327. At 20% down it rents for an estimated $3,000/mo and returns $651/mo a month at a 9.0% 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
- $3,000/mo
- Monthly cash flow
- $651/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.9%
- Max offer
- $329,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading