For saleSingle family
$79,900
23003 Beltrami Line Rd
Bemidji MN 56601
3 beds, 1.5 baths, 1,104 sqft
23003 Beltrami Line Rd is a 3 beds, 1.5 baths, 1,104 sqft single family home for sale at $79,900 in Bemidji MN 56601. At 20% down it rents for an estimated $1,725/mo and returns $1,165/mo a month at a 24.0% 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
- $1,725/mo
- Monthly cash flow
- $1,165/mo
- Cap rate
- 24.0%
- Cash-on-cash
- 87.5%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.