For saleSingle family
$335,000
106 Bedford St SE
Minneapolis MN 55414
3 beds, 2 baths, 1,046 sqft
106 Bedford St SE is a 3 beds, 2 baths, 1,046 sqft single family home for sale at $335,000 in Minneapolis MN 55414. At 20% down it rents for an estimated $2,075/mo and returns -$316/mo a month at a 5.5% 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
- -$316/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.7%
- Max offer
- $245,500
Offer ≤ $245,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading