For saleSingle family
$1,575,500
5124 Zenith Ave S
Minneapolis MN 55410
5 beds, 4 baths, 3,512 sqft
5124 Zenith Ave S is a 5 beds, 4 baths, 3,512 sqft single family home for sale at $1,575,500 in Minneapolis MN 55410. At 20% down it rents for an estimated $3,350/mo and returns -$7,897/mo a month at a 0.7% 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
- $3,350/mo
- Monthly cash flow
- -$7,897/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -30.1%
- Max offer
- $403,000
Offer ≤ $403,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading