For saleSingle family
$200,000
3500 Morgan Ave N
Minneapolis MN 55412
3 beds, 1 bath, 956 sqft
3500 Morgan Ave N is a 3 beds, 1 bath, 956 sqft single family home for sale at $200,000 in Minneapolis MN 55412. At 20% down it rents for an estimated $1,950/mo and returns $522/mo a month at a 9.8% 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
- $1,950/mo
- Monthly cash flow
- $522/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.7%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading