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 $1,850/mo and returns $377/mo a month at a 8.7% 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
- $1,850/mo
- Monthly cash flow
- $377/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.8%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.