For saleSingle family
$200,000
4820 Xerxes Ave S
Minneapolis MN 55410
2 beds, 1 bath, 732 sqft
4820 Xerxes Ave S is a 2 beds, 1 bath, 732 sqft single family home for sale at $200,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $1,725/mo and returns $297/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
- $1,725/mo
- Monthly cash flow
- $297/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 8.9%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading