For saleSingle family
$524,900
834 Walnut Grove Ln
Hanover MN 55341
2 beds, 2 baths, 1,948 sqft
834 Walnut Grove Ln is a 2 beds, 2 baths, 1,948 sqft single family home for sale at $524,900 in Hanover MN 55341. At 20% down it rents for an estimated $2,175/mo and returns -$1,572/mo a month at a 3.1% 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
- $2,175/mo
- Monthly cash flow
- -$1,572/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $258,000
Offer ≤ $258,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading