For saleSingle family
$135,000
414 W Maple Ave
Fergus Falls MN 56537
2 beds, 1 bath, 1,160 sqft
414 W Maple Ave is a 2 beds, 1 bath, 1,160 sqft single family home for sale at $135,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,075/mo and returns $111/mo a month at a 7.7% 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
- $1,075/mo
- Monthly cash flow
- $111/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 4.9%
- Max offer
- $126,500
Offer ≤ $126,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading