For saleSingle family
$749,900
7179 37th St N
Moorhead MN 56560
5 beds, 3.5 baths, 4,184 sqft
7179 37th St N is a 5 beds, 3.5 baths, 4,184 sqft single family home for sale at $749,900 in Moorhead MN 56560. At 20% down it rents for an estimated $2,725/mo and returns -$2,628/mo a month at a 2.5% 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
- $2,725/mo
- Monthly cash flow
- -$2,628/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $324,000
Offer ≤ $324,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading