For saleSingle family
$159,900
3854 Colfax Ave N
Minneapolis MN 55412
3 beds, 1 bath, 1,480 sqft
3854 Colfax Ave N is a 3 beds, 1 bath, 1,480 sqft single family home for sale at $159,900 in Minneapolis MN 55412. At 20% down it rents for an estimated $1,950/mo and returns $809/mo a month at a 12.7% 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
- $1,950/mo
- Monthly cash flow
- $809/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 30.3%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading