For saleSingle family
$559,000
11657 Minnesota Ln N
Dayton MN 55369
5 beds, 3.5 baths, 2,519 sqft
11657 Minnesota Ln N is a 5 beds, 3.5 baths, 2,519 sqft single family home for sale at $559,000 in Dayton MN 55369. At 20% down it rents for an estimated $3,100/mo and returns -$891/mo a month at a 4.8% 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
- $3,100/mo
- Monthly cash flow
- -$891/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.6%
- Max offer
- $367,000
Offer ≤ $367,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading