For saleSingle family
$175,000
619 14th St NW
Bemidji MN 56601
2 beds, 1 bath, 1,532 sqft
619 14th St NW is a 2 beds, 1 bath, 1,532 sqft single family home for sale at $175,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,375/mo and returns $148/mo a month at a 7.5% 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
- $1,375/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $164,500
Offer ≤ $164,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.