For saleSingle family
$219,500
1001 Mississippi Ave NW
Bemidji MN 56601
6 beds, 3 baths, 2,590 sqft
1001 Mississippi Ave NW is a 6 beds, 3 baths, 2,590 sqft single family home for sale at $219,500 in Bemidji MN 56601. At 20% down it rents for an estimated $2,100/mo and returns $561/mo a month at a 9.6% 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
- $2,100/mo
- Monthly cash flow
- $561/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.3%
- Max offer
- $219,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.