For saleSingle family
$315,000
615 S Woodland Dr
Fergus Falls MN 56537
4 beds, 4 baths, 2,804 sqft
615 S Woodland Dr is a 4 beds, 4 baths, 2,804 sqft single family home for sale at $315,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,225/mo and returns -$1,024/mo a month at a 2.8% 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
- $1,225/mo
- Monthly cash flow
- -$1,024/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.5%
- Max offer
- $145,500
Offer ≤ $145,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading