For saleSingle family
$189,900
201 5th St N
Grove City MN 56243
4 beds, 3 baths, 2,104 sqft
201 5th St N is a 4 beds, 3 baths, 2,104 sqft single family home for sale at $189,900 in Grove City MN 56243. At 20% down it rents for an estimated $2,700/mo and returns $1,368/mo a month at a 15.2% 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
- $2,700/mo
- Monthly cash flow
- $1,368/mo
- Cap rate
- 15.2%
- Cash-on-cash
- 43.2%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.