For saleSingle family
$199,000
2814 Irving Ave N
Minneapolis MN 55411
3 beds, 1 bath, 1,120 sqft
2814 Irving Ave N is a 3 beds, 1 bath, 1,120 sqft single family home for sale at $199,000 in Minneapolis MN 55411. At 20% down it rents for an estimated $2,000/mo and returns $579/mo a month at a 10.2% 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
- $2,000/mo
- Monthly cash flow
- $579/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 17.5%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading