For saleSingle family
$2,300,000
41 W Rosebush Ln
Grand Marais MN 55604
4 beds, 4 baths, 3,254 sqft
41 W Rosebush Ln is a 4 beds, 4 baths, 3,254 sqft single family home for sale at $2,300,000 in Grand Marais MN 55604. At 20% down it rents for an estimated $1,450/mo and returns -$14,969/mo a month at a -1.1% 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
- $1,450/mo
- Monthly cash flow
- -$14,969/mo
- Cap rate
- -1.1%
- Cash-on-cash
- -39.0%
- Max offer
- $175,500
Offer ≤ $175,500 (92% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading