For saleSingle family
$229,000
212 S Pokegama Ave
Grand Rapids MN 55744
4 beds, 2 baths, 3,214 sqft
212 S Pokegama Ave is a 4 beds, 2 baths, 3,214 sqft single family home for sale at $229,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,550/mo and returns $915/mo a month at a 11.5% 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
- $2,550/mo
- Monthly cash flow
- $915/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.0%
- Max offer
- $229,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading