For saleSingle family
$79,900
601 11th St E
Thief River Falls MN 56701
2 beds, 1 bath, 1,008 sqft
601 11th St E is a 2 beds, 1 bath, 1,008 sqft single family home for sale at $79,900 in Thief River Falls MN 56701. At 20% down it rents for an estimated $850/mo and returns $280/mo a month at a 10.9% 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
- $850/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.0%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading