For saleSingle family
$244,500
117 Zeh St W
Thief River Falls MN 56701
5 beds, 3 baths, 2,751 sqft
117 Zeh St W is a 5 beds, 3 baths, 2,751 sqft single family home for sale at $244,500 in Thief River Falls MN 56701. At 20% down it rents for an estimated $1,150/mo and returns -$595/mo a month at a 3.7% 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
- $1,150/mo
- Monthly cash flow
- -$595/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $136,000
Offer ≤ $136,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading