For saleSingle family
$224,222
3454 Logan Ave N
Minneapolis MN 55412
3 beds, 1 bath, 1,189 sqft
3454 Logan Ave N is a 3 beds, 1 bath, 1,189 sqft single family home for sale at $224,222 in Minneapolis MN 55412. At 20% down it rents for an estimated $1,850/mo and returns $277/mo a month at a 8.0% 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
- $1,850/mo
- Monthly cash flow
- $277/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.4%
- Max offer
- $221,500
Offer ≤ $221,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.