For saleSingle family
$257,500
2828 Bemidji Ave N
Bemidji MN 56601
5 beds, 2 baths, 2,518 sqft
2828 Bemidji Ave N is a 5 beds, 2 baths, 2,518 sqft single family home for sale at $257,500 in Bemidji MN 56601. At 20% down it rents for an estimated $2,100/mo and returns $294/mo a month at a 7.9% 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
- $2,100/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.9%
- Max offer
- $251,500
Offer ≤ $251,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.