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 $6,300/mo and returns $2,117/mo a month at a 11.0% 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
- $6,300/mo
- Monthly cash flow
- $2,117/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.7%
- Max offer
- $586,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading