For saleSingle family
$126,500
5081 Boulder Dr
Hermantown MN 55811
3 beds, 2 baths, 1,120 sqft
5081 Boulder Dr is a 3 beds, 2 baths, 1,120 sqft single family home for sale at $126,500 in Hermantown MN 55811. At 20% down it rents for an estimated $1,800/mo and returns $913/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
- $1,800/mo
- Monthly cash flow
- $913/mo
- Cap rate
- 15.2%
- Cash-on-cash
- 43.3%
- Max offer
- $126,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.