For saleSingle family
$849,000
736 S Woodland Dr
Fergus Falls MN 56537
5 beds, 4 baths, 3,350 sqft
736 S Woodland Dr is a 5 beds, 4 baths, 3,350 sqft single family home for sale at $849,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,250/mo and returns -$4,811/mo a month at a -0.1% 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
- $1,250/mo
- Monthly cash flow
- -$4,811/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -34.0%
- Max offer
- $151,500
Offer ≤ $151,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading