For saleSingle family
$149,900
1209 Bemidji Ave N
Bemidji MN 56601
4 beds, 2 baths, 1,436 sqft
1209 Bemidji Ave N is a 4 beds, 2 baths, 1,436 sqft single family home for sale at $149,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,750/mo and returns $680/mo a month at a 12.1% 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
- $1,750/mo
- Monthly cash flow
- $680/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading