For saleSingle family
$205,000
250 2nd St
Dassel MN 55325
3 beds, 1 bath, 1,624 sqft
250 2nd St is a 3 beds, 1 bath, 1,624 sqft single family home for sale at $205,000 in Dassel MN 55325. At 20% down it rents for an estimated $2,400/mo and returns $962/mo a month at a 12.1% 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
- $2,400/mo
- Monthly cash flow
- $962/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 28.2%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.