For saleMulti-family
$319,000
2105 Russell Ave N
Minneapolis MN 55411
4 beds, 2 baths, 1,664 sqft
2105 Russell Ave N is a 4 beds, 2 baths, 1,664 sqft multi-family home for sale at $319,000 in Minneapolis MN 55411. At 20% down it rents for an estimated $3,200/mo and returns $923/mo a month at a 10.1% 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
- $3,200/mo
- Monthly cash flow
- $923/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.4%
- Max offer
- $319,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading