For saleSingle family
$284,900
2016 Knollwood Dr
Grand Rapids MN 55744
3 beds, 2 baths, 1,536 sqft
2016 Knollwood Dr is a 3 beds, 2 baths, 1,536 sqft single family home for sale at $284,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns $66/mo a month at a 6.9% 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
- $66/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.4%
- Max offer
- $248,000
Offer ≤ $248,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading