For saleSingle family
$342,900
4530 Bryant Ave N
Minneapolis MN 55412
4 beds, 3 baths, 1,956 sqft
4530 Bryant Ave N is a 4 beds, 3 baths, 1,956 sqft single family home for sale at $342,900 in Minneapolis MN 55412. At 20% down it rents for an estimated $2,450/mo and returns $2/mo a month at a 6.7% 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
- $2,450/mo
- Monthly cash flow
- $2/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.0%
- Max offer
- $289,500
Offer ≤ $289,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading