For saleSingle family
$129,900
119 12th St NW
Bemidji MN 56601
3 beds, 2 baths, 1,074 sqft
119 12th St NW is a 3 beds, 2 baths, 1,074 sqft single family home for sale at $129,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,450/mo and returns $539/mo a month at a 11.5% 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
- $1,450/mo
- Monthly cash flow
- $539/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.9%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.