For saleSingle family
$1,146,075
15630 112th Ave N
Dayton MN 55327
4 beds, 4 baths, 4,072 sqft
15630 112th Ave N is a 4 beds, 4 baths, 4,072 sqft single family home for sale at $1,146,075 in Dayton MN 55327. At 20% down it rents for an estimated $2,800/mo and returns -$5,382/mo a month at a 1.0% 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
- $2,800/mo
- Monthly cash flow
- -$5,382/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.2%
- Max offer
- $335,500
Offer ≤ $335,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading