For saleSingle family
$345,000
4158 Zane Ave N
Robbinsdale MN 55422
3 beds, 1 bath, 1,404 sqft
4158 Zane Ave N is a 3 beds, 1 bath, 1,404 sqft single family home for sale at $345,000 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,200/mo and returns -$263/mo a month at a 5.8% 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
- $2,200/mo
- Monthly cash flow
- -$263/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $260,000
Offer ≤ $260,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading