For saleSingle family
$195,000
807 5th St S
Moorhead MN 56560
3 beds, 2 baths, 1,268 sqft
807 5th St S is a 3 beds, 2 baths, 1,268 sqft single family home for sale at $195,000 in Moorhead MN 56560. At 20% down it rents for an estimated $1,500/mo and returns $108/mo a month at a 7.3% 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
- $1,500/mo
- Monthly cash flow
- $108/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $177,000
Offer ≤ $177,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading