For saleSingle family
$275,000
2910 Stoeke Dr
Grand Rapids MN 55744
5 beds, 2 baths, 2,242 sqft
2910 Stoeke Dr is a 5 beds, 2 baths, 2,242 sqft single family home for sale at $275,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,825/mo and returns $862/mo a month at a 10.4% 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
- $2,825/mo
- Monthly cash flow
- $862/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.8%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading