For saleMulti-family
$169,900
822 W Maple Ave
Fergus Falls MN 56537
5 beds, 2 baths, 1,447 sqft
822 W Maple Ave is a 5 beds, 2 baths, 1,447 sqft multi-family home for sale at $169,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $3,150/mo and returns $1,937/mo a month at a 20.3% 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
- $3,150/mo
- Monthly cash flow
- $1,937/mo
- Cap rate
- 20.3%
- Cash-on-cash
- 68.4%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading