For saleSingle family
$250,000
5417 Angeline Ave N
Crystal MN 55429
3 beds, 2 baths, 1,569 sqft
5417 Angeline Ave N is a 3 beds, 2 baths, 1,569 sqft single family home for sale at $250,000 in Crystal MN 55429. At 20% down it rents for an estimated $1,875/mo and returns $90/mo a month at a 7.1% 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
- $1,875/mo
- Monthly cash flow
- $90/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.2%
- Max offer
- $221,000
Offer ≤ $221,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading