For saleSingle family
$278,900
3391 39th St S
Moorhead MN 56560
4 beds, 2 baths, 1,816 sqft
3391 39th St S is a 4 beds, 2 baths, 1,816 sqft single family home for sale at $278,900 in Moorhead MN 56560. At 20% down it rents for an estimated $2,200/mo and returns $209/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
- $2,200/mo
- Monthly cash flow
- $209/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $259,500
Offer ≤ $259,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading