For saleSingle family
$399,000
1207 Southwood Dr
Dilworth MN 56529
3 beds, 3 baths, 2,099 sqft
1207 Southwood Dr is a 3 beds, 3 baths, 2,099 sqft single family home for sale at $399,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns -$823/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
- $2,025/mo
- Monthly cash flow
- -$823/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $240,000
Offer ≤ $240,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading