For saleSingle family
$300,000
6813 Hickory St NE
Fridley MN 55432
4 beds, 2 baths, 2,150 sqft
6813 Hickory St NE is a 4 beds, 2 baths, 2,150 sqft single family home for sale at $300,000 in Fridley MN 55432. At 20% down it rents for an estimated $2,550/mo and returns $408/mo a month at a 8.3% 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
- $2,550/mo
- Monthly cash flow
- $408/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading