Pending saleSingle family
$200,000
2524 29th Ave NE
Saint Anthony MN 55418
3 beds, 2 baths, 1,761 sqft
2524 29th Ave NE is a 3 beds, 2 baths, 1,761 sqft single family home pending sale at $200,000 in Saint Anthony MN 55418. At 20% down it rents for an estimated $2,250/mo and returns $822/mo a month at a 11.6% 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
- $2,250/mo
- Monthly cash flow
- $822/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 24.7%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading