For saleSingle family
$180,000
1014 25th Ave N
Minneapolis MN 55411
4 beds, 2 baths, 1,723 sqft
1014 25th Ave N is a 4 beds, 2 baths, 1,723 sqft single family home for sale at $180,000 in Minneapolis MN 55411. At 20% down it rents for an estimated $2,325/mo and returns $1,040/mo a month at a 13.6% 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
- $2,325/mo
- Monthly cash flow
- $1,040/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 34.7%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading