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 $1,025/mo and returns $78/mo a month at a 7.2% 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
- $1,025/mo
- Monthly cash flow
- $78/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.5%
- Max offer
- $122,500
Offer ≤ $122,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.