For saleSingle family
$449,900
4036 Hampshire Ave N
Crystal MN 55427
3 beds, 3 baths, 2,711 sqft
4036 Hampshire Ave N is a 3 beds, 3 baths, 2,711 sqft single family home for sale at $449,900 in Crystal MN 55427. At 20% down it rents for an estimated $2,300/mo and returns -$912/mo a month at a 4.2% 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
- $2,300/mo
- Monthly cash flow
- -$912/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.2%
- Max offer
- $272,500
Offer ≤ $272,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading