For saleSingle family
$255,000
1025 SW 5th St
Grand Rapids MN 55744
3 beds, 1 bath, 1,520 sqft
1025 SW 5th St is a 3 beds, 1 bath, 1,520 sqft single family home for sale at $255,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns $280/mo a month at a 8.0% 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
- $280/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $247,500
Offer ≤ $247,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading