For saleSingle family
$264,900
1410 22nd Ave S
Moorhead MN 56560
3 beds, 3 baths, 2,200 sqft
1410 22nd Ave S is a 3 beds, 3 baths, 2,200 sqft single family home for sale at $264,900 in Moorhead MN 56560. At 20% down it rents for an estimated $1,750/mo and returns -$141/mo a month at a 6.0% 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
- $1,750/mo
- Monthly cash flow
- -$141/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.2%
- Max offer
- $206,500
Offer ≤ $206,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading