For saleSingle family
$78,000
514 Conley Ave S
Thief River Falls MN 56701
3 beds, 1 bath, 888 sqft
514 Conley Ave S is a 3 beds, 1 bath, 888 sqft single family home for sale at $78,000 in Thief River Falls MN 56701. At 20% down it rents for an estimated $950/mo and returns $393/mo a month at a 12.7% 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
- $950/mo
- Monthly cash flow
- $393/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 30.2%
- Max offer
- $78,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading