204 3rd St NW, Beulah, ND, 58523 | $181/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

12 Bed
8 Bath
6111 sft

108 Hager Ave, Stanton, ND, 58571

4 Bed
2 Bath
1996 sft

707 3rd St NW, Beulah, ND, 58523

5 Bed
2 Bath
2848 sft

1100 Central Ave N, Beulah, ND, 58523

3 Bed
1 Bath
1000 sft

5951 3rd St NW LOT 45, Beulah, ND, 58523

Nearby investment properties with comparable prices

4 Bed
2 Bath
1345 sft

309 Chaffee Row, Beulah, ND, 58523

5 Bed
3 Bath
2400 sft

200 South St, Stanton, ND, 58571

3 Bed
2 Bath
1668 sft

800 Mannhaven St, Hazen, ND, 58545

3 Bed
1 Bath
1720 sft

210 3rd St NW, Golden Valley, ND, 58541

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

Investment property for sale in Beulah at 204 3rd St NW, Beulah, ND, 58523 earns $181/mo cash flow from $881/mo rent with a $563/mo payment. Total monthly income totals $881/mo, and annual cash flow totals $2,172/yr on $38,123 capital. ROI tracks 25.61% on current figures, and rental yield reads 9.19% at a $115,000 purchase. Equity gained on principal adds $742/yr, and 5% annual appreciation supports $31,772 over five years. Five-year ROI reaches 133.27% and total cumulative return in cash sums $50,805. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $881/mo property income instead of your personal income.

Single Family

Built in 1940

7,405 sqft lot

$N/A/sqft

No HOA