For saleSingle family
$289,900
3605 Copley Rd
Hermantown MN 55811
3 beds, 1 bath, 956 sqft
3605 Copley Rd is a 3 beds, 1 bath, 956 sqft single family home for sale at $289,900 in Hermantown MN 55811. At 20% down it rents for an estimated $2,950/mo and returns $917/mo a month at a 10.3% 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
- $2,950/mo
- Monthly cash flow
- $917/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 19.0%
- Max offer
- $289,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.