For saleSingle family
$664,000
14933 116th Ave N
Dayton MN 55369
5 beds, 3.5 baths, 3,864 sqft
14933 116th Ave N is a 5 beds, 3.5 baths, 3,864 sqft single family home for sale at $664,000 in Dayton MN 55369. At 20% down it rents for an estimated $3,350/mo and returns -$1,390/mo a month at a 4.2% 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
- $3,350/mo
- Monthly cash flow
- -$1,390/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.6%
- Max offer
- $397,000
Offer ≤ $397,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading