For saleSingle family
$625,000
20016 Csah 15
Dassel MN 55325
3 beds, 3 baths, 2,347 sqft
20016 Csah 15 is a 3 beds, 3 baths, 2,347 sqft single family home for sale at $625,000 in Dassel MN 55325. At 20% down it rents for an estimated $1,250/mo and returns -$3,212/mo a month at a 0.5% 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
- -$3,212/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.8%
- Max offer
- $150,500
Offer ≤ $150,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading