Unlock all features! Tap here to upgrade
17585 S Crystal Springs Rd, Grand Rapids, MN 55744
3 beds • 2 baths • 1349 sqft
$779,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.03% first-year return on $164k initial cash invested.
-19.03%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,454
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,454
Total Expenses
$5,051
Mortgage P&I
154%
$3,790
Property Taxes
14%
$343
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0