For saleSingle family
$164,000
318 Grove St N
Mora MN 55051
2 beds, 1 bath, 1,104 sqft
318 Grove St N is a 2 beds, 1 bath, 1,104 sqft single family home for sale at $164,000 in Mora MN 55051. At 20% down it rents for an estimated $1,500/mo and returns $350/mo a month at a 9.1% 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
- $350/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.8%
- Max offer
- $164,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.