5120 Colfax Ave N
Minneapolis, MN 55430
List Price
$125,000
Initial Investment
$35,178Purchase Price
$123,000
Down Payment
25%
Rent
$1,207
Total Return
$49,689
Annualized Return
20.3%
Cap Rate
7.1%
Gross Yield
11.8%
Cash Flow
$1,330
Appreciation
6.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/01/2011
Lease End
07/31/2020
Lot Size
6,429
HOA
None
Flood Risk
Not Required
- 8 year tenant with current lease running through 07/20
- Processing and reporting fee included in monthly rent of $7.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,760Expenses
-$3,543Property Taxes
-$2,200Loan Payments
-$6,687Net Cash Flow
$1,330See more in Financials
Similar Listings