For saleSingle family
$195,000
6333 52nd Ave N
Crystal MN 55428
2 beds, 1 bath, 772 sqft
6333 52nd Ave N is a 2 beds, 1 bath, 772 sqft single family home for sale at $195,000 in Crystal MN 55428. At 20% down it rents for an estimated $1,900/mo and returns $508/mo a month at a 9.8% 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
- $1,900/mo
- Monthly cash flow
- $508/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $195,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading