For saleSingle family
$339,800
642 Center Point Ct NW
Bemidji MN 56601
4 beds, 3 baths, 2,184 sqft
642 Center Point Ct NW is a 4 beds, 3 baths, 2,184 sqft single family home for sale at $339,800 in Bemidji MN 56601. At 20% down it rents for an estimated $1,350/mo and returns -$1,076/mo a month at a 2.9% 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
- $1,350/mo
- Monthly cash flow
- -$1,076/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.0%
- Max offer
- $160,500
Offer ≤ $160,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading