For saleSingle family
$374,900
3533 18th Ave S
Minneapolis MN 55407
3 beds, 2 baths, 1,775 sqft
3533 18th Ave S is a 3 beds, 2 baths, 1,775 sqft single family home for sale at $374,900 in Minneapolis MN 55407. At 20% down it rents for an estimated $1,725/mo and returns -$951/mo a month at a 3.6% 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
- $1,725/mo
- Monthly cash flow
- -$951/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $204,500
Offer ≤ $204,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading