For saleSingle family
$619,000
23672 Highland Trl
Fergus Falls MN 56537
5 beds, 3.5 baths, 3,390 sqft
23672 Highland Trl is a 5 beds, 3.5 baths, 3,390 sqft single family home for sale at $619,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,250/mo and returns -$3,169/mo a month at a 0.5% 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
- $1,250/mo
- Monthly cash flow
- -$3,169/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.7%
- Max offer
- $150,500
Offer ≤ $150,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading