For saleSingle family
$182,500
113 1st St SW
Dodge Center MN 55927
3 beds, 2 baths, 1,303 sqft
113 1st St SW is a 3 beds, 2 baths, 1,303 sqft single family home for sale at $182,500 in Dodge Center MN 55927. At 20% down it rents for an estimated $1,350/mo and returns $70/mo a month at a 7.0% 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
- $1,350/mo
- Monthly cash flow
- $70/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $161,500
Offer ≤ $161,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.