For saleSingle family
$449,900
20118 Moose Point Rd
Grand Rapids MN 55744
3 beds, 2 baths, 3,600 sqft
20118 Moose Point Rd is a 3 beds, 2 baths, 3,600 sqft single family home for sale at $449,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns -$1,112/mo a month at a 3.7% 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
- $2,100/mo
- Monthly cash flow
- -$1,112/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $249,000
Offer ≤ $249,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading