For saleSingle family
$364,555
3919 Tyler St NE
Columbia Heights MN 55421
4 beds, 2 baths, 1,650 sqft
3919 Tyler St NE is a 4 beds, 2 baths, 1,650 sqft single family home for sale at $364,555 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,575/mo and returns $18/mo a month at a 6.6% 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
- $2,575/mo
- Monthly cash flow
- $18/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.3%
- Max offer
- $308,500
Offer ≤ $308,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.