For saleTownhouse
$159,900
2421 Elliot Ave
Minneapolis MN 55404
2 beds, 2 baths, 1,020 sqft
2421 Elliot Ave is a 2 beds, 2 baths, 1,020 sqft townhouse home for sale at $159,900 in Minneapolis MN 55404. At 20% down it rents for an estimated $1,600/mo and returns $184/mo a month at a 7.9% 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
- $1,600/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.9%
- Max offer
- $156,000
Offer ≤ $156,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.