For saleSingle family
$365,000
3918 Abbott Ave N
Robbinsdale MN 55422
3 beds, 2 baths, 2,030 sqft
3918 Abbott Ave N is a 3 beds, 2 baths, 2,030 sqft single family home for sale at $365,000 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,275/mo and returns -$331/mo a month at a 5.6% 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
- $2,275/mo
- Monthly cash flow
- -$331/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.4%
- Max offer
- $269,000
Offer ≤ $269,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading