For saleSingle family
$409,900
510 Woodland Trl
Fergus Falls MN 56537
3 beds, 2 baths, 1,660 sqft
510 Woodland Trl is a 3 beds, 2 baths, 1,660 sqft single family home for sale at $409,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,125/mo and returns -$1,801/mo a month at a 1.4% 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
- $1,125/mo
- Monthly cash flow
- -$1,801/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.4%
- Max offer
- $134,500
Offer ≤ $134,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading