For saleSingle family
$45,000
415 W Adolphus Ave
Fergus Falls MN 56537
2 beds, 1 bath, 624 sqft
415 W Adolphus Ave is a 2 beds, 1 bath, 624 sqft single family home for sale at $45,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,050/mo and returns $729/mo a month at a 26.1% 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
- $1,050/mo
- Monthly cash flow
- $729/mo
- Cap rate
- 26.1%
- Cash-on-cash
- 97.2%
- Max offer
- $45,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading