For saleSingle family
$625,000
3314 Holmes Ave S
Minneapolis MN 55408
2 beds, 2 baths, 1,910 sqft
3314 Holmes Ave S is a 2 beds, 2 baths, 1,910 sqft single family home for sale at $625,000 in Minneapolis MN 55408. At 20% down it rents for an estimated $1,500/mo and returns -$2,962/mo a month at a 1.0% 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
- $1,500/mo
- Monthly cash flow
- -$2,962/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.4%
- Max offer
- $179,500
Offer ≤ $179,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading