For saleSingle family
$275,000
4763 Chatham Rd NE
Columbia Heights MN 55421
5 beds, 2 baths, 1,318 sqft
4763 Chatham Rd NE is a 5 beds, 2 baths, 1,318 sqft single family home for sale at $275,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,600/mo and returns $637/mo a month at a 9.4% 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
- $2,600/mo
- Monthly cash flow
- $637/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.9%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading