For saleSingle family
$230,000
411 13th St S
Moorhead MN 56560
3 beds, 2 baths, 2,116 sqft
411 13th St S is a 3 beds, 2 baths, 2,116 sqft single family home for sale at $230,000 in Moorhead MN 56560. At 20% down it rents for an estimated $1,475/mo and returns -$167/mo a month at a 5.8% 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
- $1,475/mo
- Monthly cash flow
- -$167/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $174,000
Offer ≤ $174,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading