For saleSingle family
$265,000
5134 Morgan Ave N
Minneapolis MN 55430
4 beds, 2 baths, 1,515 sqft
5134 Morgan Ave N is a 4 beds, 2 baths, 1,515 sqft single family home for sale at $265,000 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,400/mo and returns $508/mo a month at a 9.0% 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
- $508/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.5%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading