For saleMulti-family
$599,000
3012 Bryant Ave S
Minneapolis MN 55408
10 beds, 4 baths, 3,848 sqft
3012 Bryant Ave S is a 10 beds, 4 baths, 3,848 sqft multi-family home for sale at $599,000 in Minneapolis MN 55408. At 20% down it rents for an estimated $6,200/mo and returns $1,924/mo a month at a 10.5% 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
- $6,200/mo
- Monthly cash flow
- $1,924/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.3%
- Max offer
- $599,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading