For saleSingle family
$229,900
3754 Bryant Ave N
Minneapolis MN 55412
4 beds, 2 baths, 1,361 sqft
3754 Bryant Ave N is a 4 beds, 2 baths, 1,361 sqft single family home for sale at $229,900 in Minneapolis MN 55412. At 20% down it rents for an estimated $2,400/mo and returns $759/mo a month at a 10.6% 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
- $2,400/mo
- Monthly cash flow
- $759/mo
- Cap rate
- 10.6%
- Cash-on-cash
- 19.8%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading