For saleSingle family
$214,900
2003 Willow Ave N
Minneapolis MN 55411
3 beds, 1 bath, 1,440 sqft
2003 Willow Ave N is a 3 beds, 1 bath, 1,440 sqft single family home for sale at $214,900 in Minneapolis MN 55411. At 20% down it rents for an estimated $2,000/mo and returns $493/mo a month at a 9.3% 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
- $493/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.8%
- Max offer
- $214,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.