For saleSingle family
$219,500
721 Main Ave N
Thief River Falls MN 56701
3 beds, 2 baths, 1,292 sqft
721 Main Ave N is a 3 beds, 2 baths, 1,292 sqft single family home for sale at $219,500 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$617/mo a month at a 3.3% 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
- -$617/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $112,500
Offer ≤ $112,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading