For saleSingle family
$260,000
3736 18th Ave S
Minneapolis MN 55407
2 beds, 2 baths, 860 sqft
3736 18th Ave S is a 2 beds, 2 baths, 860 sqft single family home for sale at $260,000 in Minneapolis MN 55407. At 20% down it rents for an estimated $1,475/mo and returns -$381/mo a month at a 4.9% 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
- $1,475/mo
- Monthly cash flow
- -$381/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.8%
- Max offer
- $174,500
Offer ≤ $174,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading