For saleSingle family
$258,000
4635 Xenia Ave N
Crystal MN 55422
2 beds, 1 bath, 1,208 sqft
4635 Xenia Ave N is a 2 beds, 1 bath, 1,208 sqft single family home for sale at $258,000 in Crystal MN 55422. At 20% down it rents for an estimated $1,650/mo and returns -$192/mo a month at a 5.8% 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
- $1,650/mo
- Monthly cash flow
- -$192/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $195,000
Offer ≤ $195,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading