For saleSingle family
$349,900
28294 E Bass Lake Rd
Grand Rapids MN 55744
3 beds, 2 baths, 1,052 sqft
28294 E Bass Lake Rd is a 3 beds, 2 baths, 1,052 sqft single family home for sale at $349,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns -$398/mo a month at a 5.3% 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
- -$398/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $248,500
Offer ≤ $248,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading