For saleSingle family
$378,000
5837 Russell Ave S
Minneapolis MN 55410
3 beds, 2 baths, 2,036 sqft
5837 Russell Ave S is a 3 beds, 2 baths, 2,036 sqft single family home for sale at $378,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $2,900/mo and returns $202/mo a month at a 7.3% 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
- $2,900/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $342,500
Offer ≤ $342,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading