For saleSingle family
$310,000
3830 Idaho Ave N
Crystal MN 55427
3 beds, 1.5 baths, 1,662 sqft
3830 Idaho Ave N is a 3 beds, 1.5 baths, 1,662 sqft single family home for sale at $310,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,275/mo and returns $101/mo a month at a 6.9% 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
- $2,275/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $272,500
Offer ≤ $272,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.