For saleSingle family
$294,500
580 Simon Ave W
Dassel MN 55325
3 beds, 2 baths, 1,626 sqft
580 Simon Ave W is a 3 beds, 2 baths, 1,626 sqft single family home for sale at $294,500 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$852/mo a month at a 3.2% 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
- $1,250/mo
- Monthly cash flow
- -$852/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $148,000
Offer ≤ $148,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading