For saleSingle family
$329,900
4757 Swan Lake Rd
Hermantown MN 55811
4 beds, 2 baths, 1,536 sqft
4757 Swan Lake Rd is a 4 beds, 2 baths, 1,536 sqft single family home for sale at $329,900 in Hermantown MN 55811. At 20% down it rents for an estimated $2,250/mo and returns -$105/mo a month at a 6.3% 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
- $2,250/mo
- Monthly cash flow
- -$105/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $266,000
Offer ≤ $266,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading