For saleSingle family
$359,900
1845 Big Rock Rd
Two Harbors MN 55616
3 beds, 2 baths, 2,000 sqft
1845 Big Rock Rd is a 3 beds, 2 baths, 2,000 sqft single family home for sale at $359,900 in Two Harbors MN 55616. At 20% down it rents for an estimated $1,150/mo and returns -$1,419/mo a month at a 1.9% 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
- $1,150/mo
- Monthly cash flow
- -$1,419/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.7%
- Max offer
- $137,000
Offer ≤ $137,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading