For saleSingle family
$369,000
4808 Stinson Blvd NE
Columbia Heights MN 55421
4 beds, 2 baths, 2,038 sqft
4808 Stinson Blvd NE is a 4 beds, 2 baths, 2,038 sqft single family home for sale at $369,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,725/mo and returns $137/mo a month at a 7.0% 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
- $2,725/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $326,500
Offer ≤ $326,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.