For saleSingle family
$115,000
211 5th St SE
Pelican Rapids MN 56572
2 beds, 1 bath, 944 sqft
211 5th St SE is a 2 beds, 1 bath, 944 sqft single family home for sale at $115,000 in Pelican Rapids MN 56572. At 20% down it rents for an estimated $950/mo and returns $143/mo a month at a 8.0% 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
- $950/mo
- Monthly cash flow
- $143/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.5%
- Max offer
- $113,500
Offer ≤ $113,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.