For saleSingle family
$225,000
3611 Hampshire Ave N
Crystal MN 55427
4 beds, 2 baths, 1,700 sqft
3611 Hampshire Ave N is a 4 beds, 2 baths, 1,700 sqft single family home for sale at $225,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,600/mo and returns $994/mo a month at a 12.0% 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
- $2,600/mo
- Monthly cash flow
- $994/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.5%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading