For saleTownhouse
$202,500
131 Belleville Ct
Thief River Falls MN 56701
3 beds, 2 baths, 1,736 sqft
131 Belleville Ct is a 3 beds, 2 baths, 1,736 sqft townhouse home for sale at $202,500 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$732/mo a month at a 2.3% 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
- $950/mo
- Monthly cash flow
- -$732/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $78,000
Offer ≤ $78,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading