For saleSingle family
$149,900
3504 19th Ave S
Minneapolis MN 55407
3 beds, 1 bath, 1,116 sqft
3504 19th Ave S is a 3 beds, 1 bath, 1,116 sqft single family home for sale at $149,900 in Minneapolis MN 55407. At 20% down it rents for an estimated $1,800/mo and returns $730/mo a month at a 12.5% 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
- $1,800/mo
- Monthly cash flow
- $730/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading