For saleSingle family
$214,900
7017 52nd Ave N
Crystal MN 55428
3 beds, 1 bath, 1,110 sqft
7017 52nd Ave N is a 3 beds, 1 bath, 1,110 sqft single family home for sale at $214,900 in Crystal MN 55428. At 20% down it rents for an estimated $2,300/mo and returns $766/mo a month at a 10.9% 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
- $2,300/mo
- Monthly cash flow
- $766/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.4%
- Max offer
- $214,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading