For saleSingle family
$179,900
17250 152nd St NE
Thief River Falls MN 56701
3 beds, 3 baths, 1,488 sqft
17250 152nd St NE is a 3 beds, 3 baths, 1,488 sqft single family home for sale at $179,900 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$334/mo a month at a 4.4% 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
- -$334/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $112,500
Offer ≤ $112,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading