For saleSingle family
$189,000
820 Mississippi Ave NW
Bemidji MN 56601
4 beds, 1 bath, 1,184 sqft
820 Mississippi Ave NW is a 4 beds, 1 bath, 1,184 sqft single family home for sale at $189,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,650/mo and returns $324/mo a month at a 8.6% 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
- $324/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.3%
- Max offer
- $189,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.