For saleTownhouse
$735,000
573 S 10th St
Minneapolis MN 55404
3 beds, 3 baths, 2,838 sqft
573 S 10th St is a 3 beds, 3 baths, 2,838 sqft townhouse home for sale at $735,000 in Minneapolis MN 55404. At 20% down it rents for an estimated $1,950/mo and returns -$3,369/mo a month at a 1.2% 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
- $1,950/mo
- Monthly cash flow
- -$3,369/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $196,000
Offer ≤ $196,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading