For saleSingle family
$259,000
4370 Adair Ave N
Crystal MN 55422
2 beds, 1 bath, 906 sqft
4370 Adair Ave N is a 2 beds, 1 bath, 906 sqft single family home for sale at $259,000 in Crystal MN 55422. At 20% down it rents for an estimated $1,900/mo and returns $83/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
- $1,900/mo
- Monthly cash flow
- $83/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $227,500
Offer ≤ $227,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.