For saleMulti-family
$249,000
8380 Thompson Ct NW
Bemidji MN 56601
6 beds, 2 baths, 2,016 sqft
8380 Thompson Ct NW is a 6 beds, 2 baths, 2,016 sqft multi-family home for sale at $249,000 in Bemidji MN 56601. At 20% down it rents for an estimated $3,100/mo and returns $1,354/mo a month at a 13.0% 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
- $1,354/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 32.6%
- Max offer
- $249,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.