For saleSingle family
$619,900
5128 Beard Ave S
Minneapolis MN 55410
3 beds, 2 baths, 2,484 sqft
5128 Beard Ave S is a 3 beds, 2 baths, 2,484 sqft single family home for sale at $619,900 in Minneapolis MN 55410. At 20% down it rents for an estimated $2,500/mo and returns -$1,925/mo a month at a 2.9% 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
- $2,500/mo
- Monthly cash flow
- -$1,925/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.6%
- Max offer
- $297,000
Offer ≤ $297,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading