For saleSingle family
$272,000
6809 Hamilton Park NW Unit 10
Bemidji MN 56601
3 beds, 2 baths, 1,197 sqft
6809 Hamilton Park NW Unit 10 is a 3 beds, 2 baths, 1,197 sqft single family home for sale at $272,000 in Bemidji MN 56601. At 20% down it rents for an estimated $1,550/mo and returns -$392/mo a month at a 4.9% 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
- $1,550/mo
- Monthly cash flow
- -$392/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $183,500
Offer ≤ $183,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading