For saleSingle family
$175,000
523 11th St N
Moorhead MN 56560
5 beds, 2 baths, 1,202 sqft
523 11th St N is a 5 beds, 2 baths, 1,202 sqft single family home for sale at $175,000 in Moorhead MN 56560. At 20% down it rents for an estimated $2,200/mo and returns $973/mo a month at a 13.2% 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
- $2,200/mo
- Monthly cash flow
- $973/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 33.3%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.