For saleSingle family
$349,500
1709 Little John Ct
Thief River Falls MN 56701
4 beds, 3 baths, 2,172 sqft
1709 Little John Ct is a 4 beds, 3 baths, 2,172 sqft single family home for sale at $349,500 in Thief River Falls MN 56701. At 20% down it rents for an estimated $1,050/mo and returns -$1,445/mo a month at a 1.7% 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
- $1,050/mo
- Monthly cash flow
- -$1,445/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.8%
- Max offer
- $125,000
Offer ≤ $125,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading