For saleSingle family
$229,900
103 Hacar Pl
Grand Rapids MN 55744
3 beds, 2 baths, 966 sqft
103 Hacar Pl is a 3 beds, 2 baths, 966 sqft single family home for sale at $229,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns $459/mo a month at a 9.1% 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
- $459/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.0%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading