For saleSingle family
$269,900
5602 57th Ave N
Crystal MN 55429
3 beds, 1 bath, 1,552 sqft
5602 57th Ave N is a 3 beds, 1 bath, 1,552 sqft single family home for sale at $269,900 in Crystal MN 55429. At 20% down it rents for an estimated $2,150/mo and returns $257/mo a month at a 7.7% 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
- $2,150/mo
- Monthly cash flow
- $257/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $257,500
Offer ≤ $257,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.