For saleTownhouse
$299,900
3626 5th St S
Moorhead MN 56560
3 beds, 3 baths, 1,944 sqft
3626 5th St S is a 3 beds, 3 baths, 1,944 sqft townhouse home for sale at $299,900 in Moorhead MN 56560. At 20% down it rents for an estimated $1,500/mo and returns -$728/mo a month at a 3.8% 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
- $1,500/mo
- Monthly cash flow
- -$728/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.6%
- Max offer
- $160,000
Offer ≤ $160,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading