For saleSingle family
$419,000
4501 Pillsbury Ave S
Minneapolis MN 55419
4 beds, 1 bath, 1,370 sqft
4501 Pillsbury Ave S is a 4 beds, 1 bath, 1,370 sqft single family home for sale at $419,000 in Minneapolis MN 55419. At 20% down it rents for an estimated $2,600/mo and returns -$391/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
- $2,600/mo
- Monthly cash flow
- -$391/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.6%
- Max offer
- $307,500
Offer ≤ $307,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading