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 $1,650/mo and returns $599/mo a month at a 11.3% 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
- $599/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 24.0%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.