For saleSingle family
$690,990
15001 146th Ct N
Dayton MN 55327
5 beds, 3.5 baths, 3,992 sqft
15001 146th Ct N is a 5 beds, 3.5 baths, 3,992 sqft single family home for sale at $690,990 in Dayton MN 55327. At 20% down it rents for an estimated $3,350/mo and returns -$1,583/mo a month at a 3.9% 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
- $3,350/mo
- Monthly cash flow
- -$1,583/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $397,000
Offer ≤ $397,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading