For saleSingle family
$649,990
14841 115th Ave N
Dayton MN 55369
3 beds, 3 baths, 2,976 sqft
14841 115th Ave N is a 3 beds, 3 baths, 2,976 sqft single family home for sale at $649,990 in Dayton MN 55369. At 20% down it rents for an estimated $2,650/mo and returns -$1,990/mo a month at a 3.0% 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
- $2,650/mo
- Monthly cash flow
- -$1,990/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $315,000
Offer ≤ $315,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading