204 1st Ave NE, Beulah, ND, 58523 | $807/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1640 sft

861 53rd Ave SW, Hazen, ND, 58545

4 Bed
2 Bath
1792 sft

243 Sheila Dr, Beulah, ND, 58523

3 Bed
2 Bath
2201 sft

417 4th Ave NW, Hazen, ND, 58545

3 Bed
3 Bath
3013 sft

124 9th St NE, Beulah, ND, 58523

Nearby investment properties with comparable prices

3 Bed
2 Bath
1680 sft

1024 Gall Dr, Hazen, ND, 58545

4 Bed
3 Bath
1789 sft

225 Sheila Dr, Beulah, ND, 58523

3 Bed
3 Bath
3013 sft

124 9th St NE, Beulah, ND, 58523

2 Bed
2 Bath
1768 sft

1607 Central Ave N, Beulah, ND, 58523

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Beulah at 204 1st Ave NE, Beulah, ND, 58523 generates $2,176/mo in rent and, after a $1,101/mo payment, leaves $807/mo in cash flow. Total monthly income is $2,176/mo, and annual cash flow is $9,682/yr on $74,588 invested. Return on cash invested sits at 32.89% in year one, and rental yield is 11.61% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 172.32% and total cumulative return in cash sums $128,529. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,176/mo property income rather than buyer’s personal income.

Single Family

Built in 1968

7,405 sqft lot

$N/A/sqft

No HOA