For saleSingle family
$285,000
1825 4th St S
Moorhead MN 56560
3 beds, 2 baths, 2,040 sqft
1825 4th St S is a 3 beds, 2 baths, 2,040 sqft single family home for sale at $285,000 in Moorhead MN 56560. At 20% down it rents for an estimated $1,750/mo and returns -$285/mo a month at a 5.5% 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
- $1,750/mo
- Monthly cash flow
- -$285/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.0%
- Max offer
- $207,000
Offer ≤ $207,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading