For saleSingle family
$99,900
303 Park Ave N
Park Rapids MN 56470
5 beds, 2 baths, 2,173 sqft
303 Park Ave N is a 5 beds, 2 baths, 2,173 sqft single family home for sale at $99,900 in Park Rapids MN 56470. At 20% down it rents for an estimated $1,500/mo and returns $787/mo a month at a 16.1% 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
- $1,500/mo
- Monthly cash flow
- $787/mo
- Cap rate
- 16.1%
- Cash-on-cash
- 47.3%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading