For saleSingle family
$524,000
11599 Lanewood Ln N
Dayton MN 55369
4 beds, 4 baths, 2,830 sqft
11599 Lanewood Ln N is a 4 beds, 4 baths, 2,830 sqft single family home for sale at $524,000 in Dayton MN 55369. At 20% down it rents for an estimated $3,000/mo and returns -$741/mo a month at a 5.0% 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
- $3,000/mo
- Monthly cash flow
- -$741/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $355,000
Offer ≤ $355,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading