For saleTownhouse
$315,000
3113 Maple Leaf Ct NW
Bemidji MN 56601
2 beds, 2 baths, 2,414 sqft
3113 Maple Leaf Ct NW is a 2 beds, 2 baths, 2,414 sqft townhouse home for sale at $315,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,200/mo and returns -$1,233/mo a month at a 2.0% 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
- $1,200/mo
- Monthly cash flow
- -$1,233/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $110,000
Offer ≤ $110,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading