For saleSingle family
$520,000
5309 Xerxes Ave S
Minneapolis MN 55410
3 beds, 2 baths, 2,140 sqft
5309 Xerxes Ave S is a 3 beds, 2 baths, 2,140 sqft single family home for sale at $520,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $2,500/mo and returns -$1,212/mo a month at a 3.9% 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
- -$1,212/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $296,500
Offer ≤ $296,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading