Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
1336 Goldenwood Dr, West Fargo, ND 58078, US
Copied

$711,600
BiggerPockets estimate

Off Market
1336 Goldenwood Dr, West Fargo, ND 58078
3 Beds
2.5 Baths
2,428 Square Feet
1.14 Acres Lot
Built in 2017
Off Market
Units n/a
Checked: 5 months ago
Updated: Apr 23, 2025 at 03:50PM

Investment Summary


Monthly Cash Flow
-$1,348
Cap Rate
3.4%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.6%

Property Description


1.14 Acres Lot
Built in 2017
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 1336 Goldenwood Dr, West Fargo, ND (ZIP code 58078) this single family residence features 3 bedrooms, 2.5 bathrooms and approximately 2,428 square feet of living space. The property sits on a 1.14 acre lot and was built in 2017.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage, Concrete, Electric, Floor Drain, Finished Garage, Heated Garage, Insulated Garage, Multiple Garages, Secured, Storage
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • Basement Description: Slab

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential (Assumed)

Lot Information

  • Parcel ID: 02071900210000
  • Lot Size: 49658 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2017

Tax Information

  • Annual Tax: $8,885

Utilities

  • Heating: Fireplace(s), Radiant Floor, Steam
  • Cooling: Central Air

Location

  • County: Cass

Investment Summary


Monthly Cash Flow
-$1,348
Cap Rate
3.4%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$711,600
Amount financed:
-$569,280
Down payment:
$142,320
Closing costs:
$21,348
Rehab costs:
$0
Initial cash invested:
$163,668
Square feet:
2,428
Cost per square foot:
$293
Monthly rent per square foot:
$1.65

Financing Details

Find a Lender

Loan amount:
$569,280
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,368
Property tax:
$740
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,388

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$740-$8,885
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$1,740-$20,885

Cash Flow


Monthly Yearly
Net operating income:
$2,020 $24,240
Mortgage payments:
-$3,368 -$40,416
Cash flow:
$1,348 $16,176