For saleSingle family
$349,500
5330 Georgia Ave N
Crystal MN 55428
5 beds, 2 baths, 2,022 sqft
5330 Georgia Ave N is a 5 beds, 2 baths, 2,022 sqft single family home for sale at $349,500 in Crystal MN 55428. At 20% down it rents for an estimated $2,850/mo and returns $355/mo a month at a 7.9% 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
- $355/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $336,500
Offer ≤ $336,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading