For saleSingle family
$214,900
5254 Kentucky Ave N
Crystal MN 55428
2 beds, 2 baths, 1,798 sqft
5254 Kentucky Ave N is a 2 beds, 2 baths, 1,798 sqft single family home for sale at $214,900 in Crystal MN 55428. At 20% down it rents for an estimated $1,725/mo and returns $191/mo a month at a 7.7% 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
- $1,725/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $203,500
Offer ≤ $203,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading