For saleSingle family
$264,900
3823 Dupont Ave N
Minneapolis MN 55412
5 beds, 2 baths, 1,522 sqft
3823 Dupont Ave N is a 5 beds, 2 baths, 1,522 sqft single family home for sale at $264,900 in Minneapolis MN 55412. At 20% down it rents for an estimated $2,725/mo and returns $834/mo a month at a 10.4% 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
- $2,725/mo
- Monthly cash flow
- $834/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.9%
- Max offer
- $264,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading