For saleSingle family
$605,000
11636 Harbor Ln N
Dayton MN 55369
4 beds, 3 baths, 2,613 sqft
11636 Harbor Ln N is a 4 beds, 3 baths, 2,613 sqft single family home for sale at $605,000 in Dayton MN 55369. At 20% down it rents for an estimated $3,000/mo and returns -$1,319/mo a month at a 4.1% 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
- -$1,319/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -13.1%
- Max offer
- $355,500
Offer ≤ $355,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading