For saleSingle family
$199,900
5030 Brent Ave
Inver Grove Heights MN 55076
2 beds, 1 bath, 752 sqft
5030 Brent Ave is a 2 beds, 1 bath, 752 sqft single family home for sale at $199,900 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $1,400/mo and returns -$27/mo a month at a 6.5% 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
- $1,400/mo
- Monthly cash flow
- -$27/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $165,000
Offer ≤ $165,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading