For saleSingle family
$269,900
5037 Upton Ave N
Minneapolis MN 55430
3 beds, 2 baths, 1,511 sqft
5037 Upton Ave N is a 3 beds, 2 baths, 1,511 sqft single family home for sale at $269,900 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,075/mo and returns $182/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
- $2,075/mo
- Monthly cash flow
- $182/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $248,500
Offer ≤ $248,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.