For saleSingle family
$549,900
1332 Harbor Hills Dr
Two Harbors MN 55616
3 beds, 3 baths, 1,835 sqft
1332 Harbor Hills Dr is a 3 beds, 3 baths, 1,835 sqft single family home for sale at $549,900 in Two Harbors MN 55616. At 20% down it rents for an estimated $1,150/mo and returns -$2,776/mo a month at a 0.6% 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
- $1,150/mo
- Monthly cash flow
- -$2,776/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.3%
- Max offer
- $138,000
Offer ≤ $138,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading