For saleSingle family
$589,985
14916 Riverview Ln N
Dayton MN 55327
4 beds, 2.5 baths, 2,374 sqft
14916 Riverview Ln N is a 4 beds, 2.5 baths, 2,374 sqft single family home for sale at $589,985 in Dayton MN 55327. At 20% down it rents for an estimated $3,000/mo and returns -$1,212/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
- $3,000/mo
- Monthly cash flow
- -$1,212/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.3%
- Max offer
- $355,500
Offer ≤ $355,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading