For saleSingle family
$579,000
130 Eastwood Dr
Thief River Falls MN 56701
3 beds, 3 baths, 3,400 sqft
130 Eastwood Dr is a 3 beds, 3 baths, 3,400 sqft single family home for sale at $579,000 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns -$3,183/mo a month at a 0.1% 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
- -$3,183/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -33.0%
- Max offer
- $115,000
Offer ≤ $115,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading