For saleSingle family
$64,900
201 1st St SE
Pelican Rapids MN 56572
2 beds, 1 bath, 1,168 sqft
201 1st St SE is a 2 beds, 1 bath, 1,168 sqft single family home for sale at $64,900 in Pelican Rapids MN 56572. At 20% down it rents for an estimated $950/mo and returns $495/mo a month at a 15.7% 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
- $950/mo
- Monthly cash flow
- $495/mo
- Cap rate
- 15.7%
- Cash-on-cash
- 45.7%
- Max offer
- $64,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.