For saleSingle family
$669,985
14985 Riverview Ln N
Dayton MN 55327
3 beds, 3 baths, 3,120 sqft
14985 Riverview Ln N is a 3 beds, 3 baths, 3,120 sqft single family home for sale at $669,985 in Dayton MN 55327. At 20% down it rents for an estimated $2,500/mo and returns -$2,283/mo a month at a 2.6% 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
- $2,500/mo
- Monthly cash flow
- -$2,283/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.4%
- Max offer
- $297,500
Offer ≤ $297,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading