For saleSingle family
$174,250
717 20th St NW
Bemidji MN 56601
3 beds, 1 bath, 984 sqft
717 20th St NW is a 3 beds, 1 bath, 984 sqft single family home for sale at $174,250 in Bemidji MN 56601. At 20% down it rents for an estimated $1,550/mo and returns $306/mo a month at a 8.8% 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
- $1,550/mo
- Monthly cash flow
- $306/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $174,250
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading