For saleMulti-family
$614,990
3809 28th Ave S
Minneapolis MN 55406
4 beds, 4 baths, 3,000 sqft
3809 28th Ave S is a 4 beds, 4 baths, 3,000 sqft multi-family home for sale at $614,990 in Minneapolis MN 55406. At 20% down it rents for an estimated $5,450/mo and returns $1,060/mo a month at a 8.7% 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
- $5,450/mo
- Monthly cash flow
- $1,060/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $614,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading