For saleSingle family
$1,850,000
3742 Abbott Ave S
Minneapolis MN 55410
5 beds, 4 baths, 4,727 sqft
3742 Abbott Ave S is a 5 beds, 4 baths, 4,727 sqft single family home for sale at $1,850,000 in Minneapolis MN 55410. At 20% down it rents for an estimated $3,075/mo and returns -$10,132/mo a month at a 0.1% 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
- $3,075/mo
- Monthly cash flow
- -$10,132/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.9%
- Max offer
- $372,500
Offer ≤ $372,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading