For saleTownhouse
$465,000
740 Oak Trl
Fergus Falls MN 56537
2 beds, 2 baths, 1,647 sqft
740 Oak Trl is a 2 beds, 2 baths, 1,647 sqft townhouse home for sale at $465,000 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,000/mo and returns -$2,435/mo a month at a 0.4% 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
- $1,000/mo
- Monthly cash flow
- -$2,435/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.4%
- Max offer
- $86,000
Offer ≤ $86,000 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading