For saleSingle family
$127,800
410 Railroad St SW
Bemidji MN 56601
2 beds, 1 bath, 800 sqft
410 Railroad St SW is a 2 beds, 1 bath, 800 sqft single family home for sale at $127,800 in Bemidji MN 56601. At 20% down it rents for an estimated $1,325/mo and returns $413/mo a month at a 10.5% 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
- $1,325/mo
- Monthly cash flow
- $413/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.4%
- Max offer
- $127,800
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading