For saleSingle family
$335,000
5192 Lavaque Jct Rd
Hermantown MN 55811
3 beds, 2 baths, 2,141 sqft
5192 Lavaque Jct Rd is a 3 beds, 2 baths, 2,141 sqft single family home for sale at $335,000 in Hermantown MN 55811. At 20% down it rents for an estimated $2,900/mo and returns $509/mo a month at a 8.5% 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
- $2,900/mo
- Monthly cash flow
- $509/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading