For saleSingle family
$174,900
517 NE 10th Ave
Grand Rapids MN 55744
2 beds, 1 bath, 728 sqft
517 NE 10th Ave is a 2 beds, 1 bath, 728 sqft single family home for sale at $174,900 in Grand Rapids MN 55744. At 20% down it rents for an estimated $1,750/mo and returns $501/mo a month at a 10.1% 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
- $1,750/mo
- Monthly cash flow
- $501/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading