For saleSingle family
$423,000
1508 5th Ave NE
Dilworth MN 56529
3 beds, 3 baths, 1,809 sqft
1508 5th Ave NE is a 3 beds, 3 baths, 1,809 sqft single family home for sale at $423,000 in Dilworth MN 56529. At 20% down it rents for an estimated $2,025/mo and returns -$995/mo a month at a 3.8% 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
- $2,025/mo
- Monthly cash flow
- -$995/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.1%
- Max offer
- $240,000
Offer ≤ $240,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading