For saleSingle family
$775,000
4858 Irving Ave S
Minneapolis MN 55419
4 beds, 3 baths, 3,031 sqft
4858 Irving Ave S is a 4 beds, 3 baths, 3,031 sqft single family home for sale at $775,000 in Minneapolis MN 55419. At 20% down it rents for an estimated $2,800/mo and returns -$2,733/mo a month at a 2.4% 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
- $2,800/mo
- Monthly cash flow
- -$2,733/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.2%
- Max offer
- $333,000
Offer ≤ $333,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading