For saleSingle family
$279,900
2953 Ewing Ave N
Robbinsdale MN 55422
2 beds, 1 bath, 1,143 sqft
2953 Ewing Ave N is a 2 beds, 1 bath, 1,143 sqft single family home for sale at $279,900 in Robbinsdale MN 55422. At 20% down it rents for an estimated $1,725/mo and returns -$273/mo a month at a 5.5% 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
- -$273/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $204,000
Offer ≤ $204,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading