For saleSingle family
$268,500
40 Abbi Ln
Grand Rapids MN 55744
4 beds, 2 baths, 2,160 sqft
40 Abbi Ln is a 4 beds, 2 baths, 2,160 sqft single family home for sale at $268,500 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,550/mo and returns $633/mo a month at a 9.5% 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
- $2,550/mo
- Monthly cash flow
- $633/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.2%
- Max offer
- $268,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading