For saleSingle family
$439,900
4405 Birchmont Dr NE
Bemidji MN 56601
5 beds, 2 baths, 2,564 sqft
4405 Birchmont Dr NE is a 5 beds, 2 baths, 2,564 sqft single family home for sale at $439,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,950/mo and returns -$1,190/mo a month at a 3.4% 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
- $1,950/mo
- Monthly cash flow
- -$1,190/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $231,500
Offer ≤ $231,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading