For saleSingle family
$565,000
216 Margos Way SW
Bemidji MN 56601
4 beds, 3 baths, 3,500 sqft
216 Margos Way SW is a 4 beds, 3 baths, 3,500 sqft single family home for sale at $565,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,750/mo and returns -$2,283/mo a month at a 1.8% 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
- $1,750/mo
- Monthly cash flow
- -$2,283/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.2%
- Max offer
- $208,500
Offer ≤ $208,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading