For saleSingle family
$197,000
3855 Bryant Ave N
Minneapolis MN 55412
2 beds, 1 bath, 1,196 sqft
3855 Bryant Ave N is a 2 beds, 1 bath, 1,196 sqft single family home for sale at $197,000 in Minneapolis MN 55412. At 20% down it rents for an estimated $1,550/mo and returns $144/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
- $1,550/mo
- Monthly cash flow
- $144/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.4%
- Max offer
- $183,000
Offer ≤ $183,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading