For saleSingle family
$259,000
452 4th St NW
Perham MN 56573
3 beds, 2 baths, 2,336 sqft
452 4th St NW is a 3 beds, 2 baths, 2,336 sqft single family home for sale at $259,000 in Perham MN 56573. At 20% down it rents for an estimated $2,500/mo and returns $651/mo a month at a 9.7% 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
- $2,500/mo
- Monthly cash flow
- $651/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.1%
- Max offer
- $259,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading