For saleSingle family
$775,000
3817 Getchell Rd
Hermantown MN 55811
4 beds, 3 baths, 2,390 sqft
3817 Getchell Rd is a 4 beds, 3 baths, 2,390 sqft single family home for sale at $775,000 in Hermantown MN 55811. At 20% down it rents for an estimated $2,700/mo and returns -$2,833/mo a month at a 2.3% 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
- $2,700/mo
- Monthly cash flow
- -$2,833/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $321,500
Offer ≤ $321,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading