For saleSingle family
$145,000
109 Kneale Ave S
Thief River Falls MN 56701
2 beds, 1 bath, 1,235 sqft
109 Kneale Ave S is a 2 beds, 1 bath, 1,235 sqft single family home for sale at $145,000 in Thief River Falls MN 56701. At 20% down it rents for an estimated $850/mo and returns -$185/mo a month at a 5.1% 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
- $850/mo
- Monthly cash flow
- -$185/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.7%
- Max offer
- $100,500
Offer ≤ $100,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading