For saleSingle family
$359,999
814 Rogers Ave
Grand Rapids MN 55744
4 beds, 2 baths, 1,872 sqft
814 Rogers Ave is a 4 beds, 2 baths, 1,872 sqft single family home for sale at $359,999 in Grand Rapids MN 55744. At 20% down it rents for an estimated $2,850/mo and returns $325/mo a month at a 7.6% 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
- $2,850/mo
- Monthly cash flow
- $325/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $341,000
Offer ≤ $341,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.