For saleSingle family
$178,500
5045 Fremont Ave N
Minneapolis MN 55430
2 beds, 1 bath, 731 sqft
5045 Fremont Ave N is a 2 beds, 1 bath, 731 sqft single family home for sale at $178,500 in Minneapolis MN 55430. At 20% down it rents for an estimated $1,550/mo and returns $276/mo a month at a 8.5% 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
- $1,550/mo
- Monthly cash flow
- $276/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $178,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading