For saleSingle family
$154,000
817 Harrison St
Eveleth MN 55734
3 beds, 2 baths, 1,288 sqft
817 Harrison St is a 3 beds, 2 baths, 1,288 sqft single family home for sale at $154,000 in Eveleth MN 55734. At 20% down it rents for an estimated $1,175/mo and returns $95/mo a month at a 7.3% 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
- $1,175/mo
- Monthly cash flow
- $95/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $140,500
Offer ≤ $140,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.