For saleSingle family
$389,900
4533 Welcome Ave N
Crystal MN 55422
5 beds, 3 baths, 2,100 sqft
4533 Welcome Ave N is a 5 beds, 3 baths, 2,100 sqft single family home for sale at $389,900 in Crystal MN 55422. At 20% down it rents for an estimated $2,850/mo and returns $115/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
- $2,850/mo
- Monthly cash flow
- $115/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $341,500
Offer ≤ $341,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.