For saleSingle family
$229,000
4731 Bryant Ave N
Minneapolis MN 55430
3 beds, 1 bath, 1,525 sqft
4731 Bryant Ave N is a 3 beds, 1 bath, 1,525 sqft single family home for sale at $229,000 in Minneapolis MN 55430. At 20% down it rents for an estimated $1,900/mo and returns $265/mo a month at a 8.1% 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
- $1,900/mo
- Monthly cash flow
- $265/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 6.9%
- Max offer
- $224,000
Offer ≤ $224,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading