For saleSingle family
$191,500
525 State Ave N
Thief River Falls MN 56701
3 beds, 1 bath, 1,125 sqft
525 State Ave N is a 3 beds, 1 bath, 1,125 sqft single family home for sale at $191,500 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$417/mo a month at a 4.1% 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
- -$417/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -13.1%
- Max offer
- $112,500
Offer ≤ $112,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading