For saleSingle family
$640,000
11644 Harbor Ln N
Dayton MN 55369
4 beds, 3 baths, 3,097 sqft
11644 Harbor Ln N is a 4 beds, 3 baths, 3,097 sqft single family home for sale at $640,000 in Dayton MN 55369. At 20% down it rents for an estimated $2,800/mo and returns -$1,769/mo a month at a 3.4% 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
- $2,800/mo
- Monthly cash flow
- -$1,769/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.6%
- Max offer
- $332,500
Offer ≤ $332,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading