For saleSingle family
$199,900
18135 Nifty Loop
Fergus Falls MN 56537
4 beds, 2 baths, 1,909 sqft
18135 Nifty Loop is a 4 beds, 2 baths, 1,909 sqft single family home for sale at $199,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,225/mo and returns -$202/mo a month at a 5.5% 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
- $1,225/mo
- Monthly cash flow
- -$202/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.1%
- Max offer
- $144,500
Offer ≤ $144,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading