For saleSingle family
$299,900
3810 Thomas Ave N
Minneapolis MN 55412
4 beds, 2.5 baths, 1,260 sqft
3810 Thomas Ave N is a 4 beds, 2.5 baths, 1,260 sqft single family home for sale at $299,900 in Minneapolis MN 55412. At 20% down it rents for an estimated $2,400/mo and returns $259/mo a month at a 7.7% 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
- $2,400/mo
- Monthly cash flow
- $259/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $283,000
Offer ≤ $283,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading