For saleMulti-family
$549,900
167 Nicollet St
Minneapolis MN 55401
4 beds, 4 baths, 3,060 sqft
167 Nicollet St is a 4 beds, 4 baths, 3,060 sqft multi-family home for sale at $549,900 in Minneapolis MN 55401. At 20% down it rents for an estimated $7,900/mo and returns $3,974/mo a month at a 15.3% 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
- $7,900/mo
- Monthly cash flow
- $3,974/mo
- Cap rate
- 15.3%
- Cash-on-cash
- 43.4%
- Max offer
- $549,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading