For saleSingle family
$1,700,000
4120 Queen Ave S
Minneapolis MN 55410
3 beds, 5 baths, 3,340 sqft
4120 Queen Ave S is a 3 beds, 5 baths, 3,340 sqft single family home for sale at $1,700,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $2,125/mo and returns -$10,011/mo a month at a -0.4% 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
- $2,125/mo
- Monthly cash flow
- -$10,011/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.3%
- Max offer
- $257,500
Offer ≤ $257,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading