For saleSingle family
$325,000
3801 26 1/2 Ave N
Robbinsdale MN 55422
4 beds, 2 baths, 1,844 sqft
3801 26 1/2 Ave N is a 4 beds, 2 baths, 1,844 sqft single family home for sale at $325,000 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,600/mo and returns $280/mo a month at a 7.7% 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
- $2,600/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $306,500
Offer ≤ $306,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading