For saleSingle family
$515,000
5628 Wentworth Ave
Minneapolis MN 55419
3 beds, 1 bath, 1,963 sqft
5628 Wentworth Ave is a 3 beds, 1 bath, 1,963 sqft single family home for sale at $515,000 in Minneapolis MN 55419. At 20% down it rents for an estimated $2,375/mo and returns -$1,301/mo a month at a 3.6% 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
- $2,375/mo
- Monthly cash flow
- -$1,301/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $281,500
Offer ≤ $281,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading