For saleSingle family
$2,795,000
4051 Linden Hills Blvd
Minneapolis MN 55410
5 beds, 4.5 baths, 5,203 sqft
4051 Linden Hills Blvd is a 5 beds, 4.5 baths, 5,203 sqft single family home for sale at $2,795,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $2,975/mo and returns -$16,978/mo a month at a -0.6% 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
- $2,975/mo
- Monthly cash flow
- -$16,978/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.4%
- Max offer
- $360,500
Offer ≤ $360,500 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading