For saleSingle family
$389,900
23256 Rus Dic Cir
Fergus Falls MN 56537
5 beds, 3 baths, 2,352 sqft
23256 Rus Dic Cir is a 5 beds, 3 baths, 2,352 sqft single family home for sale at $389,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $3,100/mo and returns $365/mo a month at a 7.6% 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
- $3,100/mo
- Monthly cash flow
- $365/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $371,000
Offer ≤ $371,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.