For saleSingle family
$49,400
410 Conley Ave S
Thief River Falls MN 56701
3 beds, 1 bath, 1,062 sqft
410 Conley Ave S is a 3 beds, 1 bath, 1,062 sqft single family home for sale at $49,400 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns $597/mo a month at a 21.2% 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
- $597/mo
- Cap rate
- 21.2%
- Cash-on-cash
- 72.6%
- Max offer
- $49,400
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading