For saleSingle family
$349,000
1519 Keystone Cir NE
Dilworth MN 56529
4 beds, 2 baths, 2,241 sqft
1519 Keystone Cir NE is a 4 beds, 2 baths, 2,241 sqft single family home for sale at $349,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,300/mo and returns -$191/mo a month at a 6.0% 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
- $2,300/mo
- Monthly cash flow
- -$191/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $271,500
Offer ≤ $271,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading