For saleSingle family
$275,000
3730 Village Green Cir
Moorhead MN 56560
4 beds, 2 baths, 2,049 sqft
3730 Village Green Cir is a 4 beds, 2 baths, 2,049 sqft single family home for sale at $275,000 in Moorhead MN 56560. At 20% down it rents for an estimated $2,200/mo and returns $237/mo a month at a 7.7% 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
- $2,200/mo
- Monthly cash flow
- $237/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $259,500
Offer ≤ $259,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading