For saleSingle family
$279,900
4959 Morgan Ave N
Minneapolis MN 55430
3 beds, 2 baths, 1,439 sqft
4959 Morgan Ave N is a 3 beds, 2 baths, 1,439 sqft single family home for sale at $279,900 in Minneapolis MN 55430. At 20% down it rents for an estimated $2,200/mo and returns $202/mo a month at a 7.5% 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
- $2,200/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $259,500
Offer ≤ $259,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading