For saleSingle family
$324,900
6817 47th Ave N
Crystal MN 55428
4 beds, 2 baths, 2,503 sqft
6817 47th Ave N is a 4 beds, 2 baths, 2,503 sqft single family home for sale at $324,900 in Crystal MN 55428. At 20% down it rents for an estimated $2,625/mo and returns $306/mo a month at a 7.8% 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
- $2,625/mo
- Monthly cash flow
- $306/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $309,500
Offer ≤ $309,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading