For saleSingle family
$950,000
5907 Lavinia Rd NE
Bemidji MN 56601
2 beds, 1 bath, 1,310 sqft
5907 Lavinia Rd NE is a 2 beds, 1 bath, 1,310 sqft single family home for sale at $950,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,400/mo and returns -$5,382/mo a month at a -0.1% 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
- $1,400/mo
- Monthly cash flow
- -$5,382/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -34.0%
- Max offer
- $169,500
Offer ≤ $169,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading