Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$674,000

Sale Pending
4022 Yosemite Ave S, Saint Louis Park, MN 55416
5 Beds
4 Baths
2,852 Square Feet
0.32 Acres Lot
Built in 2006
Sale Pending
1 Units
Checked: 1 hour ago
Updated: Jun 19, 2025 at 03:19AM

Investment Summary


Monthly Cash Flow
-$1,819
Cap Rate
3.0%
Cash-on-Cash Return
-14.1%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.6%

Property Description


0.32 Acres Lot
Built in 2006
Sale Pending
1 Units

Welcome to this Expansive, Meticulously Maintained & Open move in ready home! This property features an open concept throughout each level. Main Level features Vaulted Ceilings, Gas Fireplace W/New Stone Surround, Renovated 1/2 Bathroom, Hardwood Floors, Open eat-in kitchen W/Brand New Island, Countertops & Backslash also includes SS Appliances, Walk-In Pantry, Laundry Room & access to the beautiful backyard & patio space. Upstairs has the Owners Suite W/Walk In Closet & New Hanging/Organization System, Updated 2nd Bathroom, Desk Space overlooking the main level & 2 More Bedrooms. Lower Level includes a Wet Bar W/New Countertops, Updated Bathroom, Open Living Space, 2 Bedrooms & Storage. 2 Car Garage access via the main level with a secondary 1 car garage & driveway access in backyard. This property offers fantastic & convenient walkability to shops, restaurants, coffee shops & walking paths. With close proximity to 2 parks - Todd Park, Jackley Park and Meadowbrook Golf Course, there is much for all to enjoy!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage, Detached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished, Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Type: Gable

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 2111721240184
  • Lot Size: 13939 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: (SF) Single Family
  • Year Built: 2006

Tax Information

  • Annual Tax: $9,277

Utilities

  • Heating: Forced Air

Location

  • County: Hennepin

Listing Details


Listed by:
Georgieana R Christian
Avenue Realty
(763) 807-5021

Source:
FargoMoorhead Area Association of REALTORS
MLS#: 6699180
FargoMoorhead Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,819
Cap Rate
3.0%
Cash-on-Cash Return
-14.1%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.6%

Purchase Details

Find an Agent

Purchase price:
$674,000
Amount financed:
-$539,200
Down payment:
$134,800
Closing costs:
$20,220
Rehab costs:
$0
Initial cash invested:
$155,020
Square feet:
2,852
Cost per square foot:
$236
Monthly rent per square foot:
$1.26

Financing Details

Find a Lender

Loan amount:
$539,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$3,530
Property tax:
$773
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,555

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$773-$9,277
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (46%)
46%-$1,673-$20,077

Cash Flow


Monthly Yearly
Net operating income:
$1,711 $20,532
Mortgage payments:
-$3,530 -$42,360
Cash flow:
$1,819 $21,828