For saleSingle family
$259,000
4822 Emerson Ave N
Minneapolis MN 55430
3 beds, 1 bath, 1,702 sqft
4822 Emerson Ave N is a 3 beds, 1 bath, 1,702 sqft single family home for sale at $259,000 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,000/mo and returns $183/mo a month at a 7.4% 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
- $2,000/mo
- Monthly cash flow
- $183/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $239,500
Offer ≤ $239,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.