For saleSingle family
$364,900
1439 Campus Dr
Fergus Falls MN 56537
3 beds, 2 baths, 1,696 sqft
1439 Campus Dr is a 3 beds, 2 baths, 1,696 sqft single family home for sale at $364,900 in Fergus Falls MN 56537. At 20% down it rents for an estimated $1,125/mo and returns -$1,480/mo a month at a 1.8% 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
- $1,125/mo
- Monthly cash flow
- -$1,480/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $134,000
Offer ≤ $134,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading