For saleSingle family
$515,000
11645 Minnesota Ln N
Dayton MN 55369
5 beds, 4 baths, 2,911 sqft
11645 Minnesota Ln N is a 5 beds, 4 baths, 2,911 sqft single family home for sale at $515,000 in Dayton MN 55369. At 20% down it rents for an estimated $3,100/mo and returns -$576/mo a month at a 5.3% 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
- $3,100/mo
- Monthly cash flow
- -$576/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.7%
- Max offer
- $366,500
Offer ≤ $366,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading