For saleSingle family
$210,000
2612 Beltrami Ave NW
Bemidji MN 56601
4 beds, 1 bath, 1,264 sqft
2612 Beltrami Ave NW is a 4 beds, 1 bath, 1,264 sqft single family home for sale at $210,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,750/mo and returns $251/mo a month at a 8.1% 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
- $1,750/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $206,500
Offer ≤ $206,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading