For saleSingle family
$189,900
33137 Gary Dr
Grand Rapids MN 55744
3 beds, 1 bath, 912 sqft
33137 Gary Dr is a 3 beds, 1 bath, 912 sqft single family home for sale at $189,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns $744/mo a month at a 11.4% 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
- $744/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.5%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading