For saleSingle family
$624,900
510 River Valley Ln
Dundas MN 55019
3 beds, 2 baths, 1,984 sqft
510 River Valley Ln is a 3 beds, 2 baths, 1,984 sqft single family home for sale at $624,900 in Dundas MN 55019. At 20% down it rents for an estimated $2,025/mo and returns -$2,436/mo a month at a 2.0% 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
- $2,025/mo
- Monthly cash flow
- -$2,436/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.4%
- Max offer
- $241,500
Offer ≤ $241,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading