For saleSingle family
$219,000
1404 Beltrami Ave NW
Bemidji MN 56601
4 beds, 2 baths, 2,338 sqft
1404 Beltrami Ave NW is a 4 beds, 2 baths, 2,338 sqft single family home for sale at $219,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,650/mo and returns $114/mo a month at a 7.1% 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
- $1,650/mo
- Monthly cash flow
- $114/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $197,500
Offer ≤ $197,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.