For saleSingle family
$889,900
4242 21st Ave S
Minneapolis MN 55407
4 beds, 4 baths, 3,015 sqft
4242 21st Ave S is a 4 beds, 4 baths, 3,015 sqft single family home for sale at $889,900 in Minneapolis MN 55407. At 20% down it rents for an estimated $2,575/mo and returns -$3,778/mo a month at a 1.6% 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
- $2,575/mo
- Monthly cash flow
- -$3,778/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.5%
- Max offer
- $307,500
Offer ≤ $307,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading