For saleSingle family
$874,850
3925 40th Ave S
Minneapolis MN 55406
4 beds, 3.5 baths, 3,195 sqft
3925 40th Ave S is a 4 beds, 3.5 baths, 3,195 sqft single family home for sale at $874,850 in Minneapolis MN 55406. At 20% down it rents for an estimated $2,650/mo and returns -$3,595/mo a month at a 1.7% 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
- $2,650/mo
- Monthly cash flow
- -$3,595/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $316,000
Offer ≤ $316,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading