For saleSingle family
$119,900
522 9th St NW
Bemidji MN 56601
3 beds, 2 baths, 1,392 sqft
522 9th St NW is a 3 beds, 2 baths, 1,392 sqft single family home for sale at $119,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,550/mo and returns $709/mo a month at a 13.6% 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
- $1,550/mo
- Monthly cash flow
- $709/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 35.5%
- Max offer
- $119,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.