For saleSingle family
$153,000
621 1st St E
Thief River Falls MN 56701
3 beds, 2 baths, 1,128 sqft
621 1st St E is a 3 beds, 2 baths, 1,128 sqft single family home for sale at $153,000 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$142/mo a month at a 5.6% 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
- -$142/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.6%
- Max offer
- $112,000
Offer ≤ $112,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading