For saleSingle family
$113,000
703 Harrison St
Eveleth MN 55734
2 beds, 1 bath, 1,512 sqft
703 Harrison St is a 2 beds, 1 bath, 1,512 sqft single family home for sale at $113,000 in Eveleth MN 55734. At 20% down it rents for an estimated $975/mo and returns $168/mo a month at a 8.5% 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
- $975/mo
- Monthly cash flow
- $168/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 8.9%
- Max offer
- $113,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading