For saleSingle family
$499,900
92 Orlin Ave SE
Minneapolis MN 55414
3 beds, 3 baths, 1,646 sqft
92 Orlin Ave SE is a 3 beds, 3 baths, 1,646 sqft single family home for sale at $499,900 in Minneapolis MN 55414. At 20% down it rents for an estimated $2,075/mo and returns -$1,494/mo a month at a 3.1% 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
- $2,075/mo
- Monthly cash flow
- -$1,494/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $246,500
Offer ≤ $246,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading