For saleSingle family
$499,900
4201 40th Ave N
Robbinsdale MN 55422
5 beds, 3.5 baths, 3,146 sqft
4201 40th Ave N is a 5 beds, 3.5 baths, 3,146 sqft single family home for sale at $499,900 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,700/mo and returns -$869/mo a month at a 4.6% 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
- $2,700/mo
- Monthly cash flow
- -$869/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $319,500
Offer ≤ $319,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading