For saleSingle family
$265,000
1303 SW 6th St
Grand Rapids MN 55744
3 beds, 2 baths, 1,781 sqft
1303 SW 6th St is a 3 beds, 2 baths, 1,781 sqft single family home for sale at $265,000 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,100/mo and returns $208/mo a month at a 7.6% 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
- $208/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $247,500
Offer ≤ $247,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading