For saleSingle family
$215,000
3325 State Highway 38
Grand Rapids MN 55744
2 beds, 1 bath, 850 sqft
3325 State Highway 38 is a 2 beds, 1 bath, 850 sqft single family home for sale at $215,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $1,750/mo and returns $215/mo a month at a 7.9% 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
- $1,750/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $206,500
Offer ≤ $206,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading