For saleSingle family
$249,990
3667 W Broadway Ave
Robbinsdale MN 55422
2 beds, 2 baths, 956 sqft
3667 W Broadway Ave is a 2 beds, 2 baths, 956 sqft single family home for sale at $249,990 in Robbinsdale MN 55422. At 20% down it rents for an estimated $1,400/mo and returns -$385/mo a month at a 4.8% 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
- $1,400/mo
- Monthly cash flow
- -$385/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $165,500
Offer ≤ $165,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading