For saleSingle family
$147,500
3906 Emerson Ave N
Minneapolis MN 55412
4 beds, 1.5 baths, 1,432 sqft
3906 Emerson Ave N is a 4 beds, 1.5 baths, 1,432 sqft single family home for sale at $147,500 in Minneapolis MN 55412. At 20% down it rents for an estimated $2,450/mo and returns $1,397/mo a month at a 18.0% 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
- $2,450/mo
- Monthly cash flow
- $1,397/mo
- Cap rate
- 18.0%
- Cash-on-cash
- 56.8%
- Max offer
- $147,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading