For saleSingle family
$379,000
128 Eastwood Dr
Thief River Falls MN 56701
3 beds, 2 baths, 2,142 sqft
128 Eastwood Dr is a 3 beds, 2 baths, 2,142 sqft single family home for sale at $379,000 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$1,756/mo a month at a 1.1% 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
- -$1,756/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.8%
- Max offer
- $113,500
Offer ≤ $113,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading