For saleSingle family
$349,900
5108 51st Ave N
Crystal MN 55429
4 beds, 2 baths, 1,788 sqft
5108 51st Ave N is a 4 beds, 2 baths, 1,788 sqft single family home for sale at $349,900 in Crystal MN 55429. At 20% down it rents for an estimated $2,475/mo and returns -$23/mo a month at a 6.6% 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
- $2,475/mo
- Monthly cash flow
- -$23/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $292,500
Offer ≤ $292,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading