For saleSingle family
$2,099,000
7315 Keswick Ct
Grant MN 55082
4 beds, 4 baths, 4,049 sqft
7315 Keswick Ct is a 4 beds, 4 baths, 4,049 sqft single family home for sale at $2,099,000 in Grant MN 55082. At 20% down it rents for an estimated $3,500/mo and returns -$11,484/mo a month at a 0.1% 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
- $3,500/mo
- Monthly cash flow
- -$11,484/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.8%
- Max offer
- $424,000
Offer ≤ $424,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading