For saleSingle family
$319,900
1628 Weyrens Rd
Fergus Falls MN 56537
3 beds, 2 baths, 1,678 sqft
1628 Weyrens Rd is a 3 beds, 2 baths, 1,678 sqft single family home for sale at $319,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,125/mo and returns -$1,159/mo a month at a 2.3% 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
- $1,125/mo
- Monthly cash flow
- -$1,159/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $133,500
Offer ≤ $133,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading