For saleTownhouse
$249,500
5315 Angeline Ave N
Crystal MN 55429
4 beds, 2 baths, 1,308 sqft
5315 Angeline Ave N is a 4 beds, 2 baths, 1,308 sqft townhouse home for sale at $249,500 in Crystal MN 55429. At 20% down it rents for an estimated $2,175/mo and returns $194/mo a month at a 7.6% 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
- $2,175/mo
- Monthly cash flow
- $194/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $232,000
Offer ≤ $232,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading