For saleSingle family
$259,000
2614 Audrey Ln
Grand Rapids MN 55744
4 beds, 1.5 baths, 1,759 sqft
2614 Audrey Ln is a 4 beds, 1.5 baths, 1,759 sqft single family home for sale at $259,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,550/mo and returns $701/mo a month at a 9.9% 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
- $2,550/mo
- Monthly cash flow
- $701/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.2%
- Max offer
- $259,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading