For saleSingle family
$280,000
5210 52nd Ave N
Crystal MN 55429
4 beds, 2 baths, 1,685 sqft
5210 52nd Ave N is a 4 beds, 2 baths, 1,685 sqft single family home for sale at $280,000 in Crystal MN 55429. At 20% down it rents for an estimated $2,500/mo and returns $501/mo a month at a 8.8% 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
- $2,500/mo
- Monthly cash flow
- $501/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.7%
- Max offer
- $280,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading