For saleSingle family
$299,900
4880 Grandview Ave
Minnetrista MN 55364
3 beds, 1 bath, 1,104 sqft
4880 Grandview Ave is a 3 beds, 1 bath, 1,104 sqft single family home for sale at $299,900 in Minnetrista MN 55364. At 20% down it rents for an estimated $3,000/mo and returns $859/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
- $3,000/mo
- Monthly cash flow
- $859/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading