For saleSingle family
$325,000
4041 Jersey Ave N
Crystal MN 55427
4 beds, 1.5 baths, 1,845 sqft
4041 Jersey Ave N is a 4 beds, 1.5 baths, 1,845 sqft single family home for sale at $325,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,725/mo and returns $405/mo a month at a 8.2% 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
- $2,725/mo
- Monthly cash flow
- $405/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.5%
- Max offer
- $321,500
Offer ≤ $321,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading