For saleSingle family
$309,900
1713 Graydon Ave
Brainerd MN 56401
4 beds, 3 baths, 1,920 sqft
1713 Graydon Ave is a 4 beds, 3 baths, 1,920 sqft single family home for sale at $309,900 in Brainerd MN 56401. At 20% down it rents for an estimated $2,650/mo and returns $438/mo a month at a 8.4% 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
- $2,650/mo
- Monthly cash flow
- $438/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $309,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading