For saleSingle family
$200,000
5111 James Ave N
Minneapolis MN 55430
3 beds, 2 baths, 1,514 sqft
5111 James Ave N is a 3 beds, 2 baths, 1,514 sqft single family home for sale at $200,000 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,050/mo and returns $647/mo a month at a 10.4% 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
- $2,050/mo
- Monthly cash flow
- $647/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 19.4%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.