For saleSingle family
$269,900
5408 34th Pl N
Crystal MN 55422
3 beds, 1 bath, 1,193 sqft
5408 34th Pl N is a 3 beds, 1 bath, 1,193 sqft single family home for sale at $269,900 in Crystal MN 55422. At 20% down it rents for an estimated $2,050/mo and returns $123/mo a month at a 7.2% 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
- $2,050/mo
- Monthly cash flow
- $123/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.7%
- Max offer
- $242,000
Offer ≤ $242,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading