For saleMulti-family
$586,000
3901 Hampshire Ave N
Crystal MN 55427
6 beds, 4 baths, 2,847 sqft
3901 Hampshire Ave N is a 6 beds, 4 baths, 2,847 sqft multi-family home for sale at $586,000 in Crystal MN 55427. At 20% down it rents for an estimated $5,350/mo and returns $1,240/mo a month at a 9.1% 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
- $5,350/mo
- Monthly cash flow
- $1,240/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.7%
- Max offer
- $586,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.