Pending saleSingle family
$325,000
26365 733rd Ave
Dassel MN 55325
3 beds, 1 bath, 1,433 sqft
26365 733rd Ave is a 3 beds, 1 bath, 1,433 sqft single family home pending sale at $325,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$1,070/mo a month at a 2.7% 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
- $1,250/mo
- Monthly cash flow
- -$1,070/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $148,500
Offer ≤ $148,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading