For saleSingle family
$358,000
510 15th St NE
Dilworth MN 56529
3 beds, 2.5 baths, 1,714 sqft
510 15th St NE is a 3 beds, 2.5 baths, 1,714 sqft single family home for sale at $358,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns -$531/mo a month at a 4.9% 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
- $2,025/mo
- Monthly cash flow
- -$531/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.9%
- Max offer
- $239,500
Offer ≤ $239,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading