For saleSingle family
$254,000
5232 Washburn Ave N
Minneapolis MN 55430
3 beds, 1 bath, 1,440 sqft
5232 Washburn Ave N is a 3 beds, 1 bath, 1,440 sqft single family home for sale at $254,000 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,075/mo and returns $294/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
- $2,075/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.9%
- Max offer
- $248,500
Offer ≤ $248,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.