For saleSingle family
$259,900
1092 25th Ave SE
Minneapolis MN 55414
5 beds, 3 baths, 2,227 sqft
1092 25th Ave SE is a 5 beds, 3 baths, 2,227 sqft single family home for sale at $259,900 in Minneapolis MN 55414. At 20% down it rents for an estimated $2,825/mo and returns $970/mo a month at a 11.1% 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
- $2,825/mo
- Monthly cash flow
- $970/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.4%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading