For saleTwin home
$281,500
1326 35th Ave S
Moorhead MN 56560
5 beds, 2 baths, 2,040 sqft
1326 35th Ave S is a 5 beds, 2 baths, 2,040 sqft twin home home for sale at $281,500 in Moorhead MN 56560. At 20% down it rents for an estimated $2,350/mo and returns $340/mo a month at a 8.1% 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
- $2,350/mo
- Monthly cash flow
- $340/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $277,000
Offer ≤ $277,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading