For saleCondo
$100,000
4710 58th Ave N Apt 208
Crystal MN 55429
2 beds, 2 baths, 1,115 sqft
4710 58th Ave N Apt 208 is a 2 beds, 2 baths, 1,115 sqft condo home for sale at $100,000 in Crystal MN 55429. At 20% down it rents for an estimated $1,500/mo and returns $61/mo a month at a 7.3% 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
- $1,500/mo
- Monthly cash flow
- $61/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $90,500
Offer ≤ $90,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.