For saleSingle family
$225,000
43687 Gates Ave
Harris MN 55032
5 beds, 1 bath, 2,231 sqft
43687 Gates Ave is a 5 beds, 1 bath, 2,231 sqft single family home for sale at $225,000 in Harris MN 55032. At 20% down it rents for an estimated $2,475/mo and returns $897/mo a month at a 11.3% 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
- $2,475/mo
- Monthly cash flow
- $897/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.9%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.