For saleMulti-family
$329,000
3732 3rd St NE
Columbia Heights MN 55421
3 beds, 2 baths, 1,407 sqft
3732 3rd St NE is a 3 beds, 2 baths, 1,407 sqft multi-family home for sale at $329,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $3,400/mo and returns $1,093/mo a month at a 10.5% 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
- $3,400/mo
- Monthly cash flow
- $1,093/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.9%
- Max offer
- $329,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.