For saleSingle family
$209,000
201 4th St NE
Crosby MN 56441
2 beds, 1 bath, 1,152 sqft
201 4th St NE is a 2 beds, 1 bath, 1,152 sqft single family home for sale at $209,000 in Crosby MN 56441. At 20% down it rents for an estimated $1,900/mo and returns $434/mo a month at a 9.0% 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
- $434/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 12.5%
- Max offer
- $209,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.