For saleSingle family
$715,845
14560 Minnesota Ln N
Dayton MN 55327
5 beds, 3.5 baths, 3,998 sqft
14560 Minnesota Ln N is a 5 beds, 3.5 baths, 3,998 sqft single family home for sale at $715,845 in Dayton MN 55327. At 20% down it rents for an estimated $3,350/mo and returns -$1,760/mo a month at a 3.7% 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
- $3,350/mo
- Monthly cash flow
- -$1,760/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $397,500
Offer ≤ $397,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading