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 Mid-Term investment with a projected -13.09% first-year return on $182k initial cash invested.
-13.09%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,681
Rent
-$1,983
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
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$5,664
Mortgage P&I
103%
$3,790
Property Taxes
9%
$343
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405